These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
39-1434669
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
221 West Philadelphia Street, York, PA
|
|
17401-2991
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
Emerging growth company
o
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
o
|
||
|
|
|
|
|
Page
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales
|
$
|
992.7
|
|
|
$
|
1,022.0
|
|
|
$
|
1,893.2
|
|
|
$
|
1,794.6
|
|
|
Cost of products sold
|
448.5
|
|
|
495.1
|
|
|
857.0
|
|
|
848.8
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit
|
544.2
|
|
|
526.9
|
|
|
1,036.2
|
|
|
945.8
|
|
||||
|
Selling, general and administrative expenses
|
417.6
|
|
|
402.1
|
|
|
822.3
|
|
|
744.2
|
|
||||
|
Goodwill impairment
|
1,092.9
|
|
|
—
|
|
|
1,092.9
|
|
|
—
|
|
||||
|
Restructuring and other costs
|
81.7
|
|
|
3.6
|
|
|
84.8
|
|
|
7.7
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating (loss) income
|
(1,048.0
|
)
|
|
121.2
|
|
|
(963.8
|
)
|
|
193.9
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
9.6
|
|
|
9.3
|
|
|
18.9
|
|
|
18.5
|
|
||||
|
Interest income
|
(0.6
|
)
|
|
(0.4
|
)
|
|
(1.3
|
)
|
|
(0.9
|
)
|
||||
|
Other expense (income), net
|
7.8
|
|
|
(11.5
|
)
|
|
6.8
|
|
|
(14.9
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) income before income taxes
|
(1,064.8
|
)
|
|
123.8
|
|
|
(988.2
|
)
|
|
191.2
|
|
||||
|
(Benefit) provision for income taxes
|
(14.5
|
)
|
|
17.9
|
|
|
2.4
|
|
|
(40.0
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income
|
(1,050.3
|
)
|
|
105.9
|
|
|
(990.6
|
)
|
|
231.2
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Less: Net (loss) income attributable to noncontrolling interests
|
(0.3
|
)
|
|
0.5
|
|
|
(0.4
|
)
|
|
0.8
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to Dentsply Sirona
|
$
|
(1,050.0
|
)
|
|
$
|
105.4
|
|
|
$
|
(990.2
|
)
|
|
$
|
230.4
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income per common share attributable to Dentsply Sirona:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
(4.58
|
)
|
|
$
|
0.45
|
|
|
$
|
(4.31
|
)
|
|
$
|
1.13
|
|
|
Diluted
|
$
|
(4.58
|
)
|
|
$
|
0.44
|
|
|
$
|
(4.31
|
)
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
229.4
|
|
|
233.7
|
|
|
229.7
|
|
|
204.2
|
|
||||
|
Diluted
|
229.4
|
|
|
237.4
|
|
|
229.7
|
|
|
207.9
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share:
|
$
|
0.0875
|
|
|
$
|
0.0775
|
|
|
$
|
0.1750
|
|
|
$
|
0.1550
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income
|
$
|
(1,050.3
|
)
|
|
$
|
105.9
|
|
|
$
|
(990.6
|
)
|
|
$
|
231.2
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation gain (loss)
|
222.0
|
|
|
(92.8
|
)
|
|
271.7
|
|
|
94.0
|
|
||||
|
Net (loss) gain on derivative financial instruments
|
(2.5
|
)
|
|
8.5
|
|
|
(5.8
|
)
|
|
(16.3
|
)
|
||||
|
Pension liability gain
|
1.1
|
|
|
0.9
|
|
|
2.3
|
|
|
1.8
|
|
||||
|
Total other comprehensive income (loss), net of tax
|
220.6
|
|
|
(83.4
|
)
|
|
268.2
|
|
|
79.5
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total comprehensive (loss) income
|
(829.7
|
)
|
|
22.5
|
|
|
(722.4
|
)
|
|
310.7
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Less: Comprehensive income attributable
|
|
|
|
|
|
|
|
|
|
||||||
|
to noncontrolling interests
|
0.3
|
|
|
0.5
|
|
|
0.1
|
|
|
0.9
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive (loss) income attributable to Dentsply Sirona
|
$
|
(830.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(722.5
|
)
|
|
$
|
309.8
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
||||
|
Current Assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
268.4
|
|
|
$
|
383.9
|
|
|
Accounts and notes receivables-trade, net
|
664.2
|
|
|
636.0
|
|
||
|
Inventories, net
|
596.8
|
|
|
517.1
|
|
||
|
Prepaid expenses and other current assets, net
|
236.3
|
|
|
206.5
|
|
||
|
|
|
|
|
||||
|
Total Current Assets
|
1,765.7
|
|
|
1,743.5
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
841.0
|
|
|
799.8
|
|
||
|
Identifiable intangible assets, net
|
3,059.4
|
|
|
2,957.6
|
|
||
|
Goodwill, net
|
5,023.6
|
|
|
5,952.0
|
|
||
|
Other noncurrent assets, net
|
160.3
|
|
|
102.9
|
|
||
|
|
|
|
|
||||
|
Total Assets
|
$
|
10,850.0
|
|
|
$
|
11,555.8
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
245.6
|
|
|
$
|
223.0
|
|
|
Accrued liabilities
|
455.1
|
|
|
462.7
|
|
||
|
Income taxes payable
|
31.4
|
|
|
60.8
|
|
||
|
Notes payable and current portion of long-term debt
|
21.6
|
|
|
21.1
|
|
||
|
|
|
|
|
||||
|
Total Current Liabilities
|
753.7
|
|
|
767.6
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
1,587.3
|
|
|
1,511.1
|
|
||
|
Deferred income taxes
|
802.4
|
|
|
751.7
|
|
||
|
Other noncurrent liabilities
|
432.4
|
|
|
399.5
|
|
||
|
|
|
|
|
||||
|
Total Liabilities
|
3,575.8
|
|
|
3,429.9
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $1.00 par value; 0.25 million shares authorized; no shares issued
|
—
|
|
|
—
|
|
||
|
Common stock, $.01 par value;
|
2.6
|
|
|
2.6
|
|
||
|
400.0 million shares authorized at June 30, 2017 and December 31, 2016, respectively
|
|
|
|
||||
|
264.5 million shares issued at June 30, 2017 and December 31, 2016, respectively
|
|
|
|
||||
|
229.3 million and 230.1 million shares outstanding at June 30, 2017 and December 31, 2016, respectively
|
|
|
|
||||
|
Capital in excess of par value
|
6,527.4
|
|
|
6,516.7
|
|
||
|
Retained earnings
|
2,915.6
|
|
|
3,948.0
|
|
||
|
Accumulated other comprehensive loss
|
(438.0
|
)
|
|
(705.7
|
)
|
||
|
Treasury stock, at cost, 35.2 million and 34.4 million shares at June 30, 2017 and December 31, 2016, respectively
|
(1,745.1
|
)
|
|
(1,647.3
|
)
|
||
|
Total Dentsply Sirona Equity
|
7,262.5
|
|
|
8,114.3
|
|
||
|
|
|
|
|
||||
|
Noncontrolling interests
|
11.7
|
|
|
11.6
|
|
||
|
|
|
|
|
||||
|
Total Equity
|
7,274.2
|
|
|
8,125.9
|
|
||
|
|
|
|
|
||||
|
Total Liabilities and Equity
|
$
|
10,850.0
|
|
|
$
|
11,555.8
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(990.6
|
)
|
|
$
|
231.2
|
|
|
|
|
|
|
||||
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation
|
62.1
|
|
|
55.1
|
|
||
|
Amortization of intangible assets
|
91.8
|
|
|
65.6
|
|
||
|
Amortization of deferred financing costs
|
1.3
|
|
|
2.1
|
|
||
|
Goodwill impairment
|
1,092.9
|
|
|
—
|
|
||
|
Indefinite-lived intangible asset impairment
|
79.8
|
|
|
—
|
|
||
|
Deferred income taxes
|
(34.2
|
)
|
|
(70.5
|
)
|
||
|
Stock based compensation expense
|
21.9
|
|
|
17.4
|
|
||
|
Restructuring and other costs - non-cash
|
1.0
|
|
|
3.3
|
|
||
|
Stock option income tax benefit
|
—
|
|
|
(8.8
|
)
|
||
|
Other non-cash income
|
5.5
|
|
|
(31.5
|
)
|
||
|
Loss on disposal of property, plant and equipment
|
0.4
|
|
|
0.5
|
|
||
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
||
|
Accounts and notes receivable-trade, net
|
1.9
|
|
|
(82.8
|
)
|
||
|
Inventories, net
|
(49.6
|
)
|
|
44.7
|
|
||
|
Prepaid expenses and other current assets, net
|
(59.3
|
)
|
|
(8.5
|
)
|
||
|
Other noncurrent assets, net
|
1.2
|
|
|
1.6
|
|
||
|
Accounts payable
|
9.5
|
|
|
13.9
|
|
||
|
Accrued liabilities
|
(19.2
|
)
|
|
(11.1
|
)
|
||
|
Income taxes
|
(15.4
|
)
|
|
(41.5
|
)
|
||
|
Other noncurrent liabilities
|
7.7
|
|
|
7.4
|
|
||
|
|
|
|
|
||||
|
Net cash provided by operating activities
|
208.7
|
|
|
188.1
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Capital expenditures
|
(64.8
|
)
|
|
(47.8
|
)
|
||
|
Cash assumed in Merger
|
—
|
|
|
522.3
|
|
||
|
Cash and deposits paid for acquisitions of businesses and equity investments, net of cash acquired
|
(125.2
|
)
|
|
(0.4
|
)
|
||
|
Cash received from sale of business or product line
|
—
|
|
|
2.4
|
|
||
|
Cash received on derivatives contracts
|
5.3
|
|
|
10.7
|
|
||
|
Cash paid on derivatives contracts
|
—
|
|
|
(3.6
|
)
|
||
|
Expenditures for identifiable intangible assets
|
(5.9
|
)
|
|
—
|
|
||
|
Purchase of short-term investments
|
(2.3
|
)
|
|
—
|
|
||
|
Purchase of Company-owned life insurance policies
|
(0.9
|
)
|
|
(1.7
|
)
|
||
|
Proceeds from sale of property, plant and equipment, net
|
1.9
|
|
|
4.4
|
|
||
|
|
|
|
|
||||
|
Net cash (used in) provided by investing activities
|
(191.9
|
)
|
|
486.3
|
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Increase (decrease) in short-term borrowings
|
1.4
|
|
|
(3.6
|
)
|
||
|
Cash paid for treasury stock
|
(151.5
|
)
|
|
(600.0
|
)
|
||
|
Cash dividends paid
|
(38.1
|
)
|
|
(28.6
|
)
|
||
|
Proceeds from long-term borrowings
|
2.9
|
|
|
79.9
|
|
||
|
Repayments on long-term borrowings
|
(6.6
|
)
|
|
(127.5
|
)
|
||
|
Proceeds from exercised stock options
|
45.4
|
|
|
20.4
|
|
||
|
Excess tax benefits from stock based compensation
|
—
|
|
|
8.8
|
|
||
|
|
|
|
|
||||
|
Net cash used in financing activities
|
(146.5
|
)
|
|
(650.6
|
)
|
||
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
14.2
|
|
|
3.2
|
|
||
|
|
|
|
|
||||
|
Net (decrease) increase in cash and cash equivalents
|
(115.5
|
)
|
|
27.0
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period
|
383.9
|
|
|
284.6
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents at end of period
|
$
|
268.4
|
|
|
$
|
311.6
|
|
|
|
|
|
|
||||
|
Schedule of non-cash investing activities:
|
|
|
|
||||
|
Merger financed by common stock
|
$
|
—
|
|
|
$
|
6,256.2
|
|
|
|
Common
Stock
|
|
Capital in
Excess of
Par Value
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury
Stock
|
|
Total Dentsply Sirona
Equity |
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||
|
Balance at December 31, 2015
|
$
|
1.6
|
|
|
$
|
237.8
|
|
|
$
|
3,591.0
|
|
|
$
|
(594.0
|
)
|
|
$
|
(898.4
|
)
|
|
$
|
2,338.0
|
|
|
$
|
1.4
|
|
|
$
|
2,339.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
230.4
|
|
|
—
|
|
|
—
|
|
|
230.4
|
|
|
0.8
|
|
|
231.2
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
79.4
|
|
|
—
|
|
|
79.4
|
|
|
0.1
|
|
|
79.5
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Common stock issuance related to Merger
|
1.0
|
|
|
6,253.4
|
|
|
|
|
|
|
|
|
6,254.4
|
|
|
1.8
|
|
|
6,256.2
|
|
|||||||||||
|
Exercise of stock options
|
—
|
|
|
(4.5
|
)
|
|
—
|
|
|
—
|
|
|
24.8
|
|
|
20.3
|
|
|
—
|
|
|
20.3
|
|
||||||||
|
Tax benefit from stock options exercised
|
—
|
|
|
8.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.8
|
|
|
—
|
|
|
8.8
|
|
||||||||
|
Stock based compensation expense
|
—
|
|
|
17.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17.4
|
|
|
—
|
|
|
17.4
|
|
||||||||
|
Funding of Employee Stock Ownership Plan
|
—
|
|
|
2.1
|
|
|
—
|
|
|
—
|
|
|
4.2
|
|
|
6.3
|
|
|
—
|
|
|
6.3
|
|
||||||||
|
Treasury shares purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(600.0
|
)
|
|
(600.0
|
)
|
|
—
|
|
|
(600.0
|
)
|
||||||||
|
RSU distributions
|
—
|
|
|
(16.5
|
)
|
|
—
|
|
|
—
|
|
|
9.4
|
|
|
(7.1
|
)
|
|
—
|
|
|
(7.1
|
)
|
||||||||
|
RSU dividends
|
—
|
|
|
0.3
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Cash dividends
|
—
|
|
|
—
|
|
|
(36.4
|
)
|
|
—
|
|
|
—
|
|
|
(36.4
|
)
|
|
—
|
|
|
(36.4
|
)
|
||||||||
|
Balance at June 30, 2016
|
$
|
2.6
|
|
|
$
|
6,498.8
|
|
|
$
|
3,784.7
|
|
|
$
|
(514.6
|
)
|
|
$
|
(1,460.0
|
)
|
|
$
|
8,311.5
|
|
|
$
|
4.1
|
|
|
$
|
8,315.6
|
|
|
|
Common
Stock
|
|
Capital in
Excess of
Par Value
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury
Stock
|
|
Total Dentsply Sirona
Equity |
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||
|
Balance at December 31, 2016
|
$
|
2.6
|
|
|
$
|
6,516.7
|
|
|
$
|
3,948.0
|
|
|
$
|
(705.7
|
)
|
|
$
|
(1,647.3
|
)
|
|
$
|
8,114.3
|
|
|
$
|
11.6
|
|
|
$
|
8,125.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
(990.2
|
)
|
|
—
|
|
|
—
|
|
|
(990.2
|
)
|
|
(0.4
|
)
|
|
(990.6
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
267.7
|
|
|
—
|
|
|
267.7
|
|
|
0.5
|
|
|
268.2
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Exercise of stock options
|
—
|
|
|
6.3
|
|
|
—
|
|
|
—
|
|
|
39.1
|
|
|
45.4
|
|
|
—
|
|
|
45.4
|
|
||||||||
|
Stock based compensation expense
|
—
|
|
|
21.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21.9
|
|
|
—
|
|
|
21.9
|
|
||||||||
|
Reclassification on adoption of ASU No. 2016-09 (see Note 1)
|
—
|
|
|
1.0
|
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(0.5
|
)
|
||||||||
|
Funding of Employee Stock Ownership Plan
|
—
|
|
|
3.3
|
|
|
—
|
|
|
—
|
|
|
3.3
|
|
|
6.6
|
|
|
—
|
|
|
6.6
|
|
||||||||
|
Treasury shares purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(150.3
|
)
|
|
(150.3
|
)
|
|
—
|
|
|
(150.3
|
)
|
||||||||
|
RSU distributions
|
—
|
|
|
(22.1
|
)
|
|
—
|
|
|
—
|
|
|
10.1
|
|
|
(12.0
|
)
|
|
—
|
|
|
(12.0
|
)
|
||||||||
|
RSU dividends
|
—
|
|
|
0.3
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Cash dividends
|
—
|
|
|
—
|
|
|
(40.4
|
)
|
|
—
|
|
|
—
|
|
|
(40.4
|
)
|
|
—
|
|
|
(40.4
|
)
|
||||||||
|
Balance at June 30, 2017
|
$
|
2.6
|
|
|
$
|
6,527.4
|
|
|
$
|
2,915.6
|
|
|
$
|
(438.0
|
)
|
|
$
|
(1,745.1
|
)
|
|
$
|
7,262.5
|
|
|
$
|
11.7
|
|
|
$
|
7,274.2
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
December 31, 2016
|
|
Classification
|
|
December 31, 2016
|
||||||
|
|
|
Deferred Tax Assets
|
|
As Reported
|
|
Adjustment
|
|
Revised
|
||||||
|
Consolidated Balance Sheet Item
|
|
and Liabilities
|
|
Balance
|
|
As Revised
|
|
Balance
|
||||||
|
Prepaid expenses and other current assets
|
|
Current DTAs
|
|
$
|
345.6
|
|
|
$
|
(139.1
|
)
|
|
$
|
206.5
|
|
|
Other noncurrent assets, net
|
|
Noncurrent DTAs
|
|
64.1
|
|
|
38.8
|
|
|
102.9
|
|
|||
|
Income taxes payable
|
|
Current DTLs
|
|
64.2
|
|
|
(3.4
|
)
|
|
60.8
|
|
|||
|
Deferred income taxes
|
|
Noncurrent DTLs
|
|
848.6
|
|
|
(96.9
|
)
|
|
751.7
|
|
|||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Stock option expense
|
|
$
|
2.5
|
|
|
$
|
3.4
|
|
|
$
|
5.2
|
|
|
$
|
5.5
|
|
|
RSU expense
|
|
8.0
|
|
|
8.7
|
|
|
15.7
|
|
|
11.1
|
|
||||
|
Total stock based compensation expense
|
|
$
|
10.5
|
|
|
$
|
12.1
|
|
|
$
|
20.9
|
|
|
$
|
16.6
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Related deferred income tax benefit
|
|
$
|
2.5
|
|
|
$
|
2.8
|
|
|
$
|
5.8
|
|
|
$
|
4.1
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation gains
|
|
$
|
248.2
|
|
|
$
|
91.4
|
|
|
$
|
304.8
|
|
|
$
|
107.2
|
|
|
Foreign currency translation loss on hedges of net investments
|
|
(24.2
|
)
|
|
(1.6
|
)
|
|
(33.6
|
)
|
|
(13.3
|
)
|
||||
|
(in millions)
|
|
Foreign Currency Translation Gain (Loss)
|
|
Gain and (Loss) on Derivative Financial Instruments Designated as Cash Flow Hedges
|
|
Gain and (Loss) on Derivative Financial Instruments
|
|
Pension Liability Gain (Loss)
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, net of tax, at December 31, 2016
|
|
$
|
(490.5
|
)
|
|
$
|
(3.2
|
)
|
|
$
|
(116.8
|
)
|
|
$
|
(95.2
|
)
|
|
$
|
(705.7
|
)
|
|
Other comprehensive income (loss) before reclassifications and tax impact
|
|
245.8
|
|
|
(2.7
|
)
|
|
(4.2
|
)
|
|
—
|
|
|
238.9
|
|
|||||
|
Tax (expense) benefit
|
|
25.4
|
|
|
0.2
|
|
|
0.8
|
|
|
—
|
|
|
26.4
|
|
|||||
|
Other comprehensive income (loss), net of tax, before reclassifications
|
|
271.2
|
|
|
(2.5
|
)
|
|
(3.4
|
)
|
|
—
|
|
|
265.3
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss), net of tax
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
2.3
|
|
|
2.4
|
|
|||||
|
Net increase (decrease) in other comprehensive income
|
|
271.2
|
|
|
(2.4
|
)
|
|
(3.4
|
)
|
|
2.3
|
|
|
267.7
|
|
|||||
|
Balance, net of tax, at June 30, 2017
|
|
$
|
(219.3
|
)
|
|
$
|
(5.6
|
)
|
|
$
|
(120.2
|
)
|
|
$
|
(92.9
|
)
|
|
$
|
(438.0
|
)
|
|
(in millions)
|
|
Foreign Currency Translation Gain (Loss)
|
|
Gain and (Loss) on Derivative Financial Instruments Designated as Cash Flow Hedges
|
|
Gain and (Loss) on Derivative Financial Instruments
|
|
Pension Liability Gain (Loss)
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, net of tax, at December 31, 2015
|
|
$
|
(401.2
|
)
|
|
$
|
(1.2
|
)
|
|
$
|
(110.2
|
)
|
|
$
|
(81.4
|
)
|
|
$
|
(594.0
|
)
|
|
Other comprehensive (loss) income before reclassifications and tax impact
|
|
86.0
|
|
|
(4.6
|
)
|
|
(17.2
|
)
|
|
—
|
|
|
64.2
|
|
|||||
|
Tax (expense) benefit
|
|
7.9
|
|
|
1.7
|
|
|
6.6
|
|
|
—
|
|
|
16.2
|
|
|||||
|
Other comprehensive (loss) income, net of tax, before reclassifications
|
|
93.9
|
|
|
(2.9
|
)
|
|
(10.6
|
)
|
|
—
|
|
|
80.4
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive (loss) income, net of tax
|
|
—
|
|
|
(2.8
|
)
|
|
—
|
|
|
1.8
|
|
|
(1.0
|
)
|
|||||
|
Net (decrease) increase in other comprehensive income
|
|
93.9
|
|
|
(5.7
|
)
|
|
(10.6
|
)
|
|
1.8
|
|
|
79.4
|
|
|||||
|
Balance, net of tax, at June 30, 2016
|
|
$
|
(307.3
|
)
|
|
$
|
(6.9
|
)
|
|
$
|
(120.8
|
)
|
|
$
|
(79.6
|
)
|
|
$
|
(514.6
|
)
|
|
(in millions)
|
|
|
|
|
|
|
||||
|
Details about AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Affected Line Item in the Consolidated Statements of Operations
|
||||||
|
|
Three Months Ended
|
|
||||||||
|
|
2017
|
|
2016
|
|
||||||
|
|
|
|
|
|
|
|
||||
|
Gain and (loss) on derivative financial instruments:
|
||||||||||
|
Interest rate swaps
|
|
$
|
(0.4
|
)
|
|
$
|
(0.9
|
)
|
|
Interest expense
|
|
Foreign exchange forward contracts
|
|
0.5
|
|
|
2.1
|
|
|
Cost of products sold
|
||
|
Commodity contracts
|
|
—
|
|
|
0.2
|
|
|
Cost of products sold
|
||
|
Net (loss) gain before tax
|
|
0.1
|
|
|
1.4
|
|
|
|
||
|
Tax impact
|
|
—
|
|
|
(0.1
|
)
|
|
(Benefit) provision for income taxes
|
||
|
Net (loss) gain after tax
|
|
$
|
0.1
|
|
|
$
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Amortization of defined benefit pension and other postemployment benefit items:
|
||||||||||
|
Amortization of prior service benefits
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
(a)
|
|
Amortization of net actuarial losses
|
|
$
|
(1.7
|
)
|
|
$
|
(1.4
|
)
|
|
(a)
|
|
Net loss before tax
|
|
(1.6
|
)
|
|
(1.3
|
)
|
|
|
||
|
Tax impact
|
|
0.5
|
|
|
0.4
|
|
|
(Benefit) provision for income taxes
|
||
|
Net loss after tax
|
|
$
|
(1.1
|
)
|
|
$
|
(0.9
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total reclassifications for the period
|
|
$
|
(1.0
|
)
|
|
$
|
0.4
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
||||
|
Details about AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Affected Line Item in the Consolidated Statements of Operations
|
||||||
|
|
Six Months Ended
|
|
||||||||
|
|
2017
|
|
2016
|
|
||||||
|
|
|
|
|
|
|
|
||||
|
Gain and (loss) on derivative financial instruments:
|
||||||||||
|
Interest rate swaps
|
|
$
|
(1.1
|
)
|
|
$
|
(2.0
|
)
|
|
Interest expense
|
|
Foreign exchange forward contracts
|
|
1.0
|
|
|
5.2
|
|
|
Cost of products sold
|
||
|
Foreign exchange forward contracts
|
|
—
|
|
|
0.1
|
|
|
SG&A expenses
|
||
|
Commodity contracts
|
|
—
|
|
|
(0.1
|
)
|
|
Cost of products sold
|
||
|
Net (loss) gain before tax
|
|
(0.1
|
)
|
|
3.2
|
|
|
|
||
|
Tax impact
|
|
—
|
|
|
(0.4
|
)
|
|
(Benefit) provision for income taxes
|
||
|
Net (loss) gain after tax
|
|
$
|
(0.1
|
)
|
|
$
|
2.8
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Amortization of defined benefit pension and other postemployment benefit items:
|
||||||||||
|
Amortization of prior service benefits
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
(a)
|
|
Amortization of net actuarial losses
|
|
$
|
(3.4
|
)
|
|
$
|
(2.6
|
)
|
|
(a)
|
|
Net loss before tax
|
|
(3.3
|
)
|
|
(2.5
|
)
|
|
|
||
|
Tax impact
|
|
1.0
|
|
|
0.7
|
|
|
(Benefit) provision for income taxes
|
||
|
Net loss after tax
|
|
$
|
(2.3
|
)
|
|
$
|
(1.8
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total reclassifications for the period
|
|
$
|
(2.4
|
)
|
|
$
|
1.0
|
|
|
|
|
Basic Earnings Per Common Share Computation
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions, except per share amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to Dentsply Sirona
|
|
$
|
(1,050.0
|
)
|
|
$
|
105.4
|
|
|
$
|
(990.2
|
)
|
|
$
|
230.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
|
229.4
|
|
|
233.7
|
|
|
229.7
|
|
|
204.2
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - basic
|
|
$
|
(4.58
|
)
|
|
$
|
0.45
|
|
|
$
|
(4.31
|
)
|
|
$
|
1.13
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings Per Common Share Computation
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to Dentsply Sirona
|
|
$
|
(1,050.0
|
)
|
|
$
|
105.4
|
|
|
$
|
(990.2
|
)
|
|
$
|
230.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
|
229.4
|
|
|
233.7
|
|
|
229.7
|
|
|
204.2
|
|
||||
|
Incremental weighted average shares from assumed exercise of
dilutive options from stock-based compensation awards
|
|
—
|
|
|
3.7
|
|
|
—
|
|
|
3.7
|
|
||||
|
Total weighted average diluted shares outstanding
|
|
229.4
|
|
|
237.4
|
|
|
229.7
|
|
|
207.9
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - diluted
|
|
$
|
(4.58
|
)
|
|
$
|
0.44
|
|
|
$
|
(4.31
|
)
|
|
$
|
1.11
|
|
|
(in millions)
|
|
|
||
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
522.3
|
|
|
Trade receivables
|
|
143.0
|
|
|
|
Inventory
|
|
220.7
|
|
|
|
Prepaid expenses and other current assets
|
|
111.1
|
|
|
|
Property, plant and equipment
|
|
237.1
|
|
|
|
Identifiable intangible assets
|
|
2,435.0
|
|
|
|
Goodwill
|
|
3,758.1
|
|
|
|
Other long-term assets
|
|
6.9
|
|
|
|
Total assets
|
|
7,434.2
|
|
|
|
Accounts payable
|
|
68.0
|
|
|
|
Other current liabilities
|
|
197.9
|
|
|
|
Debt
|
|
57.5
|
|
|
|
Deferred income taxes
|
|
749.1
|
|
|
|
Other long-term liabilities
|
|
95.3
|
|
|
|
Total liabilities
|
|
1,167.8
|
|
|
|
Noncontrolling interest
|
|
10.2
|
|
|
|
Total identifiable net assets
|
|
$
|
6,256.2
|
|
|
(in millions, except for useful life)
|
|
|
|
Weighted Average
|
||
|
|
|
|
|
Useful Life
|
||
|
|
|
Amount
|
|
(in years)
|
||
|
|
|
|
|
|
||
|
Customer relationships
|
|
$
|
495.0
|
|
|
14
|
|
Developed technology and patents
|
|
1,035.0
|
|
|
12
|
|
|
Trade names and trademarks
|
|
905.0
|
|
|
Indefinite
|
|
|
Total
|
|
$
|
2,435.0
|
|
|
|
|
|
|
Pro forma - unaudited
|
||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
(in millions, except per share amount)
|
|
2016
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Net sales
|
|
$
|
1,022.0
|
|
|
$
|
1,962.2
|
|
|
Net income attributable to Dentsply Sirona
|
|
$
|
141.2
|
|
|
$
|
234.9
|
|
|
Diluted earnings per common share
|
|
$
|
0.59
|
|
|
$
|
0.99
|
|
|
(in millions, except for useful life)
|
|
|
|
Weighted Average
|
||
|
|
|
|
|
Useful Life
|
||
|
|
|
Amount
|
|
(in years)
|
||
|
|
|
|
|
|
||
|
Customer relationships
|
|
$
|
23.6
|
|
|
15
|
|
Developed technology and patents
|
|
23.6
|
|
|
15
|
|
|
Trade names and trademarks
|
|
9.0
|
|
|
Indefinite
|
|
|
Total
|
|
$
|
56.2
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dental and Healthcare Consumables
|
|
$
|
554.1
|
|
|
$
|
543.8
|
|
|
$
|
1,065.3
|
|
|
$
|
1,032.7
|
|
|
Technologies
|
|
438.6
|
|
|
478.2
|
|
|
827.9
|
|
|
761.9
|
|
||||
|
Total net sales
|
|
$
|
992.7
|
|
|
$
|
1,022.0
|
|
|
$
|
1,893.2
|
|
|
$
|
1,794.6
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dental and Healthcare Consumables
|
|
$
|
544.4
|
|
|
$
|
526.7
|
|
|
$
|
1,044.6
|
|
|
$
|
997.5
|
|
|
Technologies
|
|
438.6
|
|
|
478.0
|
|
|
827.8
|
|
|
761.7
|
|
||||
|
Total net sales, excluding precious metal content
|
|
983.0
|
|
|
1,004.7
|
|
|
1,872.4
|
|
|
1,759.2
|
|
||||
|
Precious metal content of sales
|
|
9.7
|
|
|
17.3
|
|
|
20.8
|
|
|
35.4
|
|
||||
|
Total net sales, including precious metal content
|
|
$
|
992.7
|
|
|
$
|
1,022.0
|
|
|
$
|
1,893.2
|
|
|
$
|
1,794.6
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dental and Healthcare Consumables
|
|
$
|
162.2
|
|
|
$
|
151.7
|
|
|
$
|
298.7
|
|
|
$
|
282.4
|
|
|
Technologies
|
|
65.0
|
|
|
112.1
|
|
|
119.0
|
|
|
165.9
|
|
||||
|
Segment adjusted operating income before income taxes and interest
|
|
227.2
|
|
|
263.8
|
|
|
417.7
|
|
|
448.3
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciling items expense (income):
|
|
|
|
|
|
|
|
|
|
|
||||||
|
All Other
(a)
|
|
52.7
|
|
|
93.8
|
|
|
109.2
|
|
|
178.9
|
|
||||
|
Goodwill impairment
|
|
1,092.9
|
|
|
—
|
|
|
1,092.9
|
|
|
—
|
|
||||
|
Restructuring and other costs
|
|
81.7
|
|
|
3.6
|
|
|
84.8
|
|
|
7.7
|
|
||||
|
Interest expense
|
|
9.6
|
|
|
9.3
|
|
|
18.9
|
|
|
18.5
|
|
||||
|
Interest income
|
|
(0.6
|
)
|
|
(0.4
|
)
|
|
(1.3
|
)
|
|
(0.9
|
)
|
||||
|
Other expense (income), net
|
|
7.8
|
|
|
(11.5
|
)
|
|
6.8
|
|
|
(14.9
|
)
|
||||
|
Amortization of intangible assets
|
|
46.6
|
|
|
43.8
|
|
|
91.8
|
|
|
65.6
|
|
||||
|
Depreciation resulting from the fair value step-up of property,
plant and equipment from business combinations
|
|
1.3
|
|
|
1.4
|
|
|
2.8
|
|
|
2.2
|
|
||||
|
(Loss) income before income taxes
|
|
$
|
(1,064.8
|
)
|
|
$
|
123.8
|
|
|
$
|
(988.2
|
)
|
|
$
|
191.2
|
|
|
(in millions)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
|
|
|
||||
|
Finished goods
|
|
$
|
355.9
|
|
|
$
|
311.3
|
|
|
Work-in-process
|
|
91.3
|
|
|
77.1
|
|
||
|
Raw materials and supplies
|
|
149.6
|
|
|
128.7
|
|
||
|
Inventories, net
|
|
$
|
596.8
|
|
|
$
|
517.1
|
|
|
Defined Benefit Plans
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Service cost
|
|
$
|
3.9
|
|
|
$
|
3.9
|
|
|
$
|
7.7
|
|
|
$
|
7.7
|
|
|
Interest cost
|
|
1.8
|
|
|
2.0
|
|
|
3.5
|
|
|
3.8
|
|
||||
|
Expected return on plan assets
|
|
(1.2
|
)
|
|
(1.2
|
)
|
|
(2.3
|
)
|
|
(2.4
|
)
|
||||
|
Amortization of prior service credit
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||
|
Amortization of net actuarial loss
|
|
1.7
|
|
|
1.3
|
|
|
3.3
|
|
|
2.5
|
|
||||
|
Net periodic benefit cost
|
|
$
|
6.1
|
|
|
$
|
5.9
|
|
|
$
|
12.1
|
|
|
$
|
11.5
|
|
|
Other Postemployment Benefit Plans
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Service cost
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
$
|
0.2
|
|
|
Interest cost
|
|
0.1
|
|
|
0.1
|
|
|
0.2
|
|
|
0.3
|
|
||||
|
Amortization of net actuarial loss
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
||||
|
Net periodic benefit cost
|
|
$
|
0.2
|
|
|
$
|
0.3
|
|
|
$
|
0.5
|
|
|
$
|
0.6
|
|
|
(in millions)
|
|
Pension
Benefits
|
|
Other
Postemployment Benefits
|
||||
|
|
|
|
|
|
||||
|
Actual contributions through June 30, 2017
|
|
$
|
6.1
|
|
|
$
|
0.2
|
|
|
Expected contributions for the remainder of the year
|
|
8.5
|
|
|
0.5
|
|
||
|
Total expected contributions
|
|
$
|
14.6
|
|
|
$
|
0.7
|
|
|
|
|
Severance
|
||||||||||||||
|
(in millions)
|
|
2015 and
Prior Plans
|
|
2016 Plans
|
|
2017 Plans
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at December 31, 2016
|
|
$
|
20.6
|
|
|
$
|
8.2
|
|
|
$
|
—
|
|
|
$
|
28.8
|
|
|
Provisions
|
|
0.4
|
|
|
(0.2
|
)
|
|
1.4
|
|
|
1.6
|
|
||||
|
Amounts applied
|
|
(4.8
|
)
|
|
(3.1
|
)
|
|
(0.6
|
)
|
|
(8.5
|
)
|
||||
|
Change in estimates
|
|
(0.6
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
(0.7
|
)
|
||||
|
Balance at June 30, 2017
|
|
$
|
15.6
|
|
|
$
|
4.8
|
|
|
$
|
0.8
|
|
|
$
|
21.2
|
|
|
|
|
Lease/Contract Terminations
|
||||||||||||||
|
(in millions)
|
|
2015 and
Prior Plans |
|
2016 Plans
|
|
2017 Plans
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at December 31, 2016
|
|
$
|
2.7
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
3.0
|
|
|
Provisions
|
|
0.4
|
|
|
—
|
|
|
0.1
|
|
|
0.5
|
|
||||
|
Amounts applied
|
|
(1.1
|
)
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(1.3
|
)
|
||||
|
Change in estimates
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||
|
Balance at June 30, 2017
|
|
$
|
1.9
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
2.1
|
|
|
|
|
Other Restructuring Costs
|
||||||||||||||
|
(in millions)
|
|
2015 and
Prior Plans |
|
2016 Plans
|
|
2017 Plans
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at December 31, 2016
|
|
$
|
0.5
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
0.7
|
|
|
Provisions
|
|
0.7
|
|
|
0.9
|
|
|
0.3
|
|
|
1.9
|
|
||||
|
Amounts applied
|
|
(0.7
|
)
|
|
(0.9
|
)
|
|
(0.2
|
)
|
|
(1.8
|
)
|
||||
|
Change in estimate
|
|
0.5
|
|
|
—
|
|
|
—
|
|
|
0.5
|
|
||||
|
Balance at June 30, 2017
|
|
$
|
1.0
|
|
|
$
|
0.2
|
|
|
$
|
0.1
|
|
|
$
|
1.3
|
|
|
(in millions)
|
|
December 31, 2016
|
|
Provisions
|
|
Amounts
Applied
|
|
Change in Estimates
|
|
June 30, 2017
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dental and Healthcare Consumables
|
|
$
|
27.9
|
|
|
$
|
3.0
|
|
|
$
|
(10.3
|
)
|
|
$
|
—
|
|
|
$
|
20.6
|
|
|
Technologies
|
|
4.5
|
|
|
0.7
|
|
|
(1.0
|
)
|
|
(0.1
|
)
|
|
4.1
|
|
|||||
|
All Other
|
|
0.1
|
|
|
0.3
|
|
|
(0.3
|
)
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|||||
|
Total
|
|
$
|
32.5
|
|
|
$
|
4.0
|
|
|
$
|
(11.6
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
24.6
|
|
|
|
|
Aggregate
Notional
Amount
|
|
Aggregate Notional Amount Maturing within 12 Months
|
||||
|
|
|
|
||||||
|
(in millions)
|
|
|
||||||
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
303.2
|
|
|
$
|
175.9
|
|
|
Interest rate swaps
|
|
111.6
|
|
|
—
|
|
||
|
Total derivative instruments designated as cash flow hedges
|
|
$
|
414.8
|
|
|
$
|
175.9
|
|
|
|
|
June 30, 2017
|
||||||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Effective Portion Reclassified from AOCI into Income (Expense)
|
|
Ineffective Portion Recognized in Income (Expense)
|
||||||
|
|
|
|
|
|
||||||||||
|
(in millions)
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Effective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(0.2
|
)
|
|
Interest expense
|
|
$
|
(0.4
|
)
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
(1.2
|
)
|
|
Cost of products sold
|
|
0.5
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Ineffective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
—
|
|
|
Other expense (income), net
|
|
—
|
|
|
(0.2
|
)
|
|||
|
Total in cash flow hedging
|
|
$
|
(1.4
|
)
|
|
|
|
$
|
0.1
|
|
|
$
|
(0.2
|
)
|
|
|
|
June 30, 2016
|
||||||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Effective Portion Reclassified from AOCI into Income (Expense)
|
|
Ineffective Portion Recognized in Income (Expense)
|
||||||
|
|
|
|
|
|
||||||||||
|
(in millions)
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Effective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(0.3
|
)
|
|
Interest expense
|
|
$
|
(0.9
|
)
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
1.8
|
|
|
Cost of products sold
|
|
2.1
|
|
|
—
|
|
|||
|
Foreign exchange forward contracts
|
|
0.1
|
|
|
SG&A expenses
|
|
—
|
|
|
—
|
|
|||
|
Commodity contracts
|
|
0.3
|
|
|
Cost of products sold
|
|
0.2
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Ineffective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
—
|
|
|
Other expense (income), net
|
|
—
|
|
|
(0.1
|
)
|
|||
|
Total for cash flow hedging
|
|
$
|
1.9
|
|
|
|
|
$
|
1.4
|
|
|
$
|
(0.1
|
)
|
|
|
|
June 30, 2017
|
||||||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Effective Portion Reclassified from AOCI into Income (Expense)
|
|
Ineffective Portion Recognized in Income (Expense)
|
||||||
|
|
|
|
|
|
||||||||||
|
(in millions)
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Effective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
—
|
|
|
Interest expense
|
|
$
|
(1.1
|
)
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
(2.7
|
)
|
|
Cost of products sold
|
|
1.0
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Ineffective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
—
|
|
|
Other expense (income), net
|
|
—
|
|
|
(0.5
|
)
|
|||
|
Total in cash flow hedging
|
|
$
|
(2.7
|
)
|
|
|
|
$
|
(0.1
|
)
|
|
$
|
(0.5
|
)
|
|
|
|
June 30, 2016
|
||||||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Effective Portion Reclassified from AOCI into Income (Expense)
|
|
Ineffective Portion Recognized in Income (Expense)
|
||||||
|
|
|
|
|
|
||||||||||
|
(in millions)
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Effective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(1.5
|
)
|
|
Interest expense
|
|
$
|
(2.0
|
)
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
(3.1
|
)
|
|
Cost of products sold
|
|
5.2
|
|
|
—
|
|
|||
|
Foreign exchange forward contracts
|
|
(0.2
|
)
|
|
SG&A expenses
|
|
0.1
|
|
|
—
|
|
|||
|
Commodity contracts
|
|
0.2
|
|
|
Cost of products sold
|
|
(0.1
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Ineffective Portion:
|
|
|
|
|
|
|
|
|
||||||
|
Foreign exchange forward contracts
|
|
—
|
|
|
Other expense (income), net
|
|
—
|
|
|
(0.1
|
)
|
|||
|
Total in cash flow hedging
|
|
$
|
(4.6
|
)
|
|
|
|
$
|
3.2
|
|
|
$
|
(0.1
|
)
|
|
|
|
Aggregate
Notional
Amount
|
|
Aggregate Notional Amount Maturing within 12 Months
|
||||
|
|
|
|
||||||
|
(in millions)
|
|
|
||||||
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
33.6
|
|
|
$
|
33.6
|
|
|
|
|
June 30, 2017
|
||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Recognized in Income (Expense)
|
||||
|
|
|
|
|
|||||||
|
(in millions)
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||
|
Effective Portion:
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
(2.4
|
)
|
|
Other expense (income), net
|
|
$
|
0.3
|
|
|
Total for net investment hedging
|
|
$
|
(2.4
|
)
|
|
|
|
$
|
0.3
|
|
|
|
|
June 30, 2016
|
||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Recognized in Income (Expense)
|
||||
|
|
|
|
|
|||||||
|
(in millions)
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||
|
Effective Portion:
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
13.2
|
|
|
Other expense (income), net
|
|
$
|
2.2
|
|
|
Total for net investment hedging
|
|
$
|
13.2
|
|
|
|
|
$
|
2.2
|
|
|
|
|
June 30, 2017
|
||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Recognized in Income (Expense)
|
||||
|
|
|
|
|
|||||||
|
(in millions)
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||
|
Effective Portion:
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
(4.2
|
)
|
|
Other expense (income), net
|
|
$
|
0.8
|
|
|
Total for net investment hedging
|
|
$
|
(4.2
|
)
|
|
|
|
$
|
0.8
|
|
|
|
|
June 30, 2016
|
||||||||
|
|
|
Gain (Loss) in AOCI
|
|
Consolidated Statements of Operations Location
|
|
Recognized in Income (Expense)
|
||||
|
|
|
|
|
|||||||
|
(in millions)
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||||
|
Effective Portion:
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
(17.2
|
)
|
|
Other expense (income), net
|
|
$
|
4.7
|
|
|
Total for net investment hedging
|
|
$
|
(17.2
|
)
|
|
|
|
$
|
4.7
|
|
|
|
|
Aggregate
Notional
Amount
|
|
Aggregate Notional Amount Maturing within 12 Months
|
||||
|
|
|
|
||||||
|
(in millions)
|
|
|
||||||
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts
|
|
$
|
340.7
|
|
|
$
|
340.7
|
|
|
Interest rate swaps
|
|
0.6
|
|
|
0.6
|
|
||
|
Total for instruments not designated as hedges
|
|
$
|
341.3
|
|
|
$
|
341.3
|
|
|
|
|
Consolidated Statements of Operations Location
|
|
Gain (Loss) Recognized
|
||||||
|
|
|
|
Three Months Ended
|
|||||||
|
(in millions)
|
|
|
2017
|
|
2016
|
|||||
|
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts (a)
|
|
Other expense (income), net
|
|
$
|
(2.3
|
)
|
|
$
|
9.0
|
|
|
Total for instruments not designated as hedges
|
|
|
|
$
|
(2.3
|
)
|
|
$
|
9.0
|
|
|
|
|
Consolidated Statements of Operations Location
|
|
Gain (Loss) Recognized
|
||||||
|
|
|
|
Six Months Ended
|
|||||||
|
(in millions)
|
|
|
2017
|
|
2016
|
|||||
|
|
|
|
|
|
|
|
||||
|
Foreign exchange forward contracts (a)
|
|
Other expense (income), net
|
|
$
|
(5.1
|
)
|
|
$
|
(7.4
|
)
|
|
Total for instruments not designated as hedges
|
|
|
|
$
|
(5.1
|
)
|
|
$
|
(7.4
|
)
|
|
|
|
June 30, 2017
|
||||||||||||||
|
(in millions)
|
|
Prepaid
Expenses
and Other
Current Assets, Net
|
|
Other
Noncurrent
Assets, Net
|
|
Accrued
Liabilities
|
|
Other
Noncurrent
Liabilities
|
||||||||
|
Designated as Hedges
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
2.6
|
|
|
$
|
0.7
|
|
|
$
|
1.9
|
|
|
$
|
1.3
|
|
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
||||
|
Total
|
|
$
|
2.6
|
|
|
$
|
0.7
|
|
|
$
|
2.1
|
|
|
$
|
1.5
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Not Designated as Hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
3.4
|
|
|
$
|
—
|
|
|
$
|
2.3
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
3.4
|
|
|
$
|
—
|
|
|
$
|
2.3
|
|
|
$
|
—
|
|
|
|
|
December 31, 2016
|
||||||||||||||
|
(in millions)
|
|
Prepaid
Expenses and Other Current Assets, Net |
|
Other
Noncurrent
Assets, Net
|
|
Accrued
Liabilities
|
|
Other
Noncurrent
Liabilities
|
||||||||
|
Designated as Hedges
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
12.8
|
|
|
$
|
0.6
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.3
|
|
||||
|
Total
|
|
$
|
12.8
|
|
|
$
|
0.6
|
|
|
$
|
1.2
|
|
|
$
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Not Designated as Hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
1.3
|
|
|
$
|
—
|
|
|
$
|
1.5
|
|
|
$
|
—
|
|
|
Total
|
|
$
|
1.3
|
|
|
$
|
—
|
|
|
$
|
1.5
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||
|
(in millions)
|
|
Gross Amounts Recognized
|
|
Gross Amount Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented
in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Received/Pledged
|
|
Net Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange forward contracts
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
(4.7
|
)
|
|
$
|
—
|
|
|
$
|
2.0
|
|
|
Total Assets
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
(4.7
|
)
|
|
$
|
—
|
|
|
$
|
2.0
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||
|
(in millions)
|
|
Gross Amounts Recognized
|
|
Gross Amount Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented
in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Received/Pledged
|
|
Net Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange forward contracts
|
|
$
|
5.5
|
|
|
$
|
—
|
|
|
$
|
5.5
|
|
|
$
|
(4.6
|
)
|
|
$
|
—
|
|
|
$
|
0.9
|
|
|
Interest rate swaps
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
(0.1
|
)
|
|
—
|
|
|
0.3
|
|
||||||
|
Total Liabilities
|
|
$
|
5.9
|
|
|
$
|
—
|
|
|
$
|
5.9
|
|
|
$
|
(4.7
|
)
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||
|
(in millions)
|
|
Gross Amounts Recognized
|
|
Gross Amount Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Received/Pledged
|
|
Net Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange forward contracts
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
$
|
14.7
|
|
|
$
|
(2.8
|
)
|
|
$
|
—
|
|
|
$
|
11.9
|
|
|
Total Assets
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
$
|
14.7
|
|
|
$
|
(2.8
|
)
|
|
$
|
—
|
|
|
$
|
11.9
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||
|
(in millions)
|
|
Gross Amounts Recognized
|
|
Gross Amount Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Received/Pledged
|
|
Net Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange forward contracts
|
|
$
|
2.5
|
|
|
$
|
—
|
|
|
$
|
2.5
|
|
|
$
|
(2.5
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
(0.3
|
)
|
|
—
|
|
|
0.2
|
|
||||||
|
Total Liabilities
|
|
$
|
3.0
|
|
|
$
|
—
|
|
|
$
|
3.0
|
|
|
$
|
(2.8
|
)
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
|
|
June 30, 2017
|
||||||||||||||
|
(in millions)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
Total assets
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
|
$
|
0.4
|
|
|
$
|
—
|
|
|
$
|
0.4
|
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
5.5
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
||||
|
Contingent considerations on acquisitions
|
|
8.6
|
|
|
—
|
|
|
—
|
|
|
8.6
|
|
||||
|
Total liabilities
|
|
$
|
14.5
|
|
|
$
|
—
|
|
|
$
|
5.9
|
|
|
$
|
8.6
|
|
|
|
|
December 31, 2016
|
||||||||||||||
|
(in millions)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange forward contracts
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
Total assets
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
$
|
14.7
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
$
|
—
|
|
|
Foreign exchange forward contracts
|
|
2.5
|
|
|
—
|
|
|
2.5
|
|
|
—
|
|
||||
|
Contingent considerations on acquisitions
|
|
7.6
|
|
|
—
|
|
|
—
|
|
|
7.6
|
|
||||
|
Total liabilities
|
|
$
|
10.6
|
|
|
$
|
—
|
|
|
$
|
3.0
|
|
|
$
|
7.6
|
|
|
|
|
Earn-out
|
||
|
(in millions)
|
|
Obligations
|
||
|
|
|
|
||
|
Balance at December 31, 2016
|
|
$
|
7.6
|
|
|
Unrealized gain:
|
|
|
||
|
Reported in Other expense (income), net
|
|
0.4
|
|
|
|
Effect of exchange rate changes
|
|
0.6
|
|
|
|
Balance at June 30, 2017
|
|
$
|
8.6
|
|
|
(in millions)
|
|
Dental and Healthcare Consumables
|
|
Technologies
|
|
Total
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Balance at December 31, 2016
|
|
$
|
1,091.2
|
|
|
$
|
4,860.8
|
|
|
$
|
5,952.0
|
|
|
Acquisition related additions
|
|
81.8
|
|
|
—
|
|
|
81.8
|
|
|||
|
Measurement period adjustments on prior acquisitions
|
|
(24.3
|
)
|
|
4.6
|
|
|
(19.7
|
)
|
|||
|
Impairment
|
|
—
|
|
|
(1,092.9
|
)
|
|
(1,092.9
|
)
|
|||
|
Effects of exchange rate changes
|
|
30.7
|
|
|
71.7
|
|
|
102.4
|
|
|||
|
Balance at June 30, 2017
|
|
$
|
1,179.4
|
|
|
$
|
3,844.2
|
|
|
$
|
5,023.6
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(in millions)
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Patents and developed technology
|
|
$
|
1,308.6
|
|
|
$
|
(248.8
|
)
|
|
$
|
1,059.8
|
|
|
$
|
1,189.5
|
|
|
$
|
(177.3
|
)
|
|
$
|
1,012.2
|
|
|
Trademarks
|
|
78.9
|
|
|
(43.1
|
)
|
|
35.8
|
|
|
65.3
|
|
|
(38.7
|
)
|
|
26.6
|
|
||||||
|
Licensing agreements
|
|
30.9
|
|
|
(24.1
|
)
|
|
6.8
|
|
|
33.5
|
|
|
(26.7
|
)
|
|
6.8
|
|
||||||
|
Customer relationships
|
|
1,082.1
|
|
|
(228.0
|
)
|
|
854.1
|
|
|
1,004.8
|
|
|
(181.2
|
)
|
|
823.6
|
|
||||||
|
Total definite-lived
|
|
$
|
2,500.5
|
|
|
$
|
(544.0
|
)
|
|
$
|
1,956.5
|
|
|
$
|
2,293.1
|
|
|
$
|
(423.9
|
)
|
|
$
|
1,869.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Indefinite-lived Trademarks and In-process R&D
|
|
$
|
1,102.9
|
|
|
$
|
—
|
|
|
$
|
1,102.9
|
|
|
$
|
1,088.4
|
|
|
$
|
—
|
|
|
$
|
1,088.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total identifiable intangible assets
|
|
$
|
3,603.4
|
|
|
$
|
(544.0
|
)
|
|
$
|
3,059.4
|
|
|
$
|
3,381.5
|
|
|
$
|
(423.9
|
)
|
|
$
|
2,957.6
|
|
|
•
|
For the three months ended June 30, 2017, the Company reported a sales decrease of 2.9%, on a constant currency basis sales declined 1.0% and internal growth was negative 3.6%. Based on the Company’s estimate, both constant currency and internal sales growth were unfavorably impacted by approximately $19 million as a result of current quarter over prior year quarter net changes in equipment inventory levels at certain distributors in North America and Europe. Based on the Company’s estimate, inventory held by these distributors decreased by approximately $17 million during the current three month period compared to an increase of approximately $2 million in the same three month period in 2016. The inventory decrease in the current three month period was less than anticipated, in the Company’s assessment, as a result of lower than expected equipment sales to end-users combined with higher than expected inventory purchases by certain distributors.
|
|
•
|
On a geographic basis, the Company generated constant currency sales growth of 5.7% in Europe, 1.3% in the Rest of World region while the United States generated a decline of 9.6% for the three month period ended June 30, 2017.
|
|
•
|
For the three months ended June 30, 2017 the Company generated a loss per diluted share of $4.58 as compared to income per diluted share of $0.44 for the three months ended June 30, 2016. This decline largely reflects the impact of the goodwill and intangible asset impairments and lower sales and gross profit (including the impact of distribution channel transition). This also reflects foreign exchange headwinds partially offset by a favorable effective tax rate and common share count. On an adjusted basis (a non-US GAAP measure), for the three months ended June 30, 2017 income per diluted share was $0.65 as compared to $0.76 per diluted share for the three months ended June30, 2016.
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
|
$
|
992.7
|
|
|
$
|
1,022.0
|
|
|
$
|
(29.3
|
)
|
|
(2.9
|
%)
|
|
Less: precious metal content of sales
|
|
9.7
|
|
|
17.3
|
|
|
(7.6
|
)
|
|
(43.9
|
%)
|
|||
|
Net sales, excluding precious metal content
|
|
$
|
983.0
|
|
|
$
|
1,004.7
|
|
|
$
|
(21.7
|
)
|
|
(2.2
|
%)
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
|
$
|
992.7
|
|
|
$
|
1,022.0
|
|
|
$
|
(29.3
|
)
|
|
(2.9
|
%)
|
|
Less: precious metal content of sales
|
|
9.7
|
|
|
17.3
|
|
|
(7.6
|
)
|
|
(43.9
|
%)
|
|||
|
Net sales, excluding precious metal content
|
|
983.0
|
|
|
1,004.7
|
|
|
(21.7
|
)
|
|
(2.2
|
%)
|
|||
|
Merger related adjustments
(a)
|
|
1.5
|
|
|
1.6
|
|
|
(0.1
|
)
|
|
(6.3
|
%)
|
|||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
984.5
|
|
|
$
|
1,006.3
|
|
|
$
|
(21.8
|
)
|
|
(2.2
|
%)
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
United States
|
|
$
|
330.1
|
|
|
$
|
365.9
|
|
|
$
|
(35.8
|
)
|
|
(9.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Europe
|
|
395.0
|
|
|
382.2
|
|
|
12.8
|
|
|
3.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Rest of World
|
|
257.9
|
|
|
256.6
|
|
|
1.3
|
|
|
0.5
|
%
|
|||
|
|
|
Three Months Ended
|
||||||||||||||
|
|
|
June 30, 2017
|
||||||||||||||
|
(in millions)
|
|
United States
|
|
Europe
|
|
Rest of World
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales
|
|
$
|
331.6
|
|
|
$
|
402.2
|
|
|
$
|
258.9
|
|
|
$
|
992.7
|
|
|
Less: precious metal content of sales
|
|
1.5
|
|
|
7.2
|
|
|
1.0
|
|
|
9.7
|
|
||||
|
Net sales, excluding precious metal content
|
|
330.1
|
|
|
395.0
|
|
|
257.9
|
|
|
983.0
|
|
||||
|
Merger related adjustments
(a)
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
1.5
|
|
||||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
331.6
|
|
|
$
|
395.0
|
|
|
$
|
257.9
|
|
|
$
|
984.5
|
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
|
June 30, 2016
|
||||||||||||||
|
(in millions)
|
|
United States
|
|
Europe
|
|
Rest of World
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales
|
|
$
|
367.2
|
|
|
$
|
392.4
|
|
|
$
|
262.4
|
|
|
$
|
1,022.0
|
|
|
Less: precious metal content of sales
|
|
1.3
|
|
|
10.2
|
|
|
5.8
|
|
|
17.3
|
|
||||
|
Net sales, excluding precious metal content
|
|
365.9
|
|
|
382.2
|
|
|
256.6
|
|
|
1,004.7
|
|
||||
|
Merger related adjustments
(a)
|
|
1.1
|
|
|
0.5
|
|
|
—
|
|
|
1.6
|
|
||||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
367.0
|
|
|
$
|
382.7
|
|
|
$
|
256.6
|
|
|
$
|
1,006.3
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit
|
|
$
|
544.2
|
|
|
$
|
526.9
|
|
|
$
|
17.3
|
|
|
3.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit as a percentage of net sales, including precious metal content
|
|
54.8
|
%
|
|
51.6
|
%
|
|
|
|
|
|
|
|||
|
Gross profit as a percentage of net sales, excluding precious metal content
|
|
55.4
|
%
|
|
52.4
|
%
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selling, general and administrative expenses (“SG&A”)
|
|
$
|
417.6
|
|
|
$
|
402.1
|
|
|
$
|
15.5
|
|
|
3.9
|
%
|
|
Goodwill impairment
|
|
1,092.9
|
|
|
—
|
|
|
1,092.9
|
|
|
NM
|
|
|||
|
Restructuring and other costs
|
|
81.7
|
|
|
3.6
|
|
|
78.1
|
|
|
NM
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
SG&A as a percentage of net sales, including precious metal content
|
|
42.1
|
%
|
|
39.3
|
%
|
|
|
|
|
|
|
|||
|
SG&A as a percentage of net sales, excluding precious metal content
|
|
42.5
|
%
|
|
40.0
|
%
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net interest expense
|
|
$
|
9.0
|
|
|
$
|
8.9
|
|
|
$
|
0.1
|
|
|
Other expense (income), net
|
|
7.8
|
|
|
(11.5
|
)
|
|
19.3
|
|
|||
|
Net interest and other expense
|
|
$
|
16.8
|
|
|
$
|
(2.6
|
)
|
|
$
|
19.4
|
|
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
(in millions, except per share data)
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
|
|
|
|
|
|
|
||||||
|
(Benefit) provision for income taxes
|
|
$
|
(14.5
|
)
|
|
$
|
17.9
|
|
|
$
|
(32.4
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Effective income tax rate
|
|
NM
|
|
|
14.5
|
%
|
|
|
||||
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income attributable to Dentsply Sirona
|
|
$
|
(1,050.0
|
)
|
|
$
|
105.4
|
|
|
$
|
(1,155.4
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income per common share - diluted
|
|
$
|
(4.58
|
)
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
June 30, 2017
|
||||||
|
(in millions, except per share amounts)
|
|
Net Income
|
|
Per Diluted
Common Share
|
||||
|
|
|
|
|
|
||||
|
Net loss attributable to Dentsply Sirona
|
|
$
|
(1,050.0
|
)
|
|
$
|
(4.58
|
)
|
|
Pre-tax non-US GAAP adjustments:
|
|
|
|
|
|
|||
|
Restructuring program related costs and other costs
|
|
1,177.6
|
|
|
|
|||
|
Amortization of purchased intangible assets
|
|
46.5
|
|
|
|
|||
|
Business combination related costs and fair value adjustments
|
|
19.3
|
|
|
|
|||
|
Credit risk and fair value adjustments
|
|
0.8
|
|
|
|
|||
|
Tax impact of the pre-tax non-US GAAP adjustments
(a)
|
|
(44.4
|
)
|
|
|
|||
|
Subtotal non-US GAAP adjustments
|
|
1,199.8
|
|
|
5.14
|
|
||
|
Adjustment for calculating non-US GAAP net income per diluted common share
(b)
|
|
|
|
0.08
|
|
|||
|
Income tax related adjustments
|
|
0.9
|
|
|
0.01
|
|
||
|
Adjusted non-US GAAP net income
|
|
$
|
150.7
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
||||
|
(a) The tax amount was calculated using the applicable statutory tax rate in the tax jurisdiction where the non-US GAAP adjustments were generated.
|
||||||||
|
(b) The Company had a net loss for the three months ended June 30, 2017, but had net income on a non-US GAAP basis. The shares used in calculating diluted non-US GAAP net income per share includes the dilutive effect of common stock.
|
||||||||
|
Shares used in calculating diluted GAAP net loss per share
|
|
|
|
229.4
|
||||
|
Shares used in calculating diluted non-US GAAP net income per share
|
|
|
|
233.3
|
||||
|
|
|
Three Months Ended
|
||||||
|
|
|
June 30, 2016
|
||||||
|
(in millions, except per share amounts)
|
|
Net Income
|
|
Per Diluted
Common Share
|
||||
|
|
|
|
|
|
||||
|
Net income attributable to Dentsply Sirona
|
|
$
|
105.4
|
|
|
$
|
0.44
|
|
|
Pre-tax non-US GAAP adjustments:
|
|
|
|
|
||||
|
Business combination related costs and fair value adjustments
|
|
62.0
|
|
|
|
|||
|
Amortization of purchased intangible assets
|
|
43.6
|
|
|
|
|||
|
Restructuring program related costs and other costs
|
|
4.3
|
|
|
|
|||
|
Credit risk and fair value adjustments
|
|
2.0
|
|
|
|
|||
|
Tax impact of the pre-tax non-US GAAP adjustments
(a)
|
|
(30.2
|
)
|
|
|
|||
|
Subtotal non-US GAAP adjustments
|
|
81.7
|
|
|
0.35
|
|
||
|
Income tax related adjustments
|
|
(6.2
|
)
|
|
(0.03
|
)
|
||
|
Adjusted non-US GAAP net income
|
|
$
|
180.9
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
||||
|
(a) The tax amount was calculated using the applicable statutory tax rate in the tax jurisdiction where the non-US GAAP adjustments were generated.
|
||||||||
|
|
|
Three Months Ended
|
|||||
|
|
|
June 30, 2017
|
|||||
|
(in millions)
|
|
Operating Income
|
|
Percentage of Net Sales, Excluding Precious Metal Content
|
|||
|
|
|
|
|
|
|||
|
Operating loss attributable to Dentsply Sirona
|
|
$
|
(1,048.0
|
)
|
|
(106.6
|
)%
|
|
Restructuring program related costs and other costs
|
|
1,176.7
|
|
|
119.7
|
%
|
|
|
Amortization of purchased intangible assets
|
|
46.5
|
|
|
4.7
|
%
|
|
|
Business combination related costs and fair value adjustments
|
|
19.1
|
|
|
1.9
|
%
|
|
|
Credit risk and fair value adjustments
|
|
0.8
|
|
|
0.1
|
%
|
|
|
Adjusted non-US GAAP Operating Income
|
|
$
|
195.1
|
|
|
19.8
|
%
|
|
|
|
Three Months Ended
|
|||||
|
|
|
June 30, 2016
|
|||||
|
(in millions)
|
|
Operating Income
|
|
Percentage of Net Sales, Excluding Precious Metal Content
|
|||
|
|
|
|
|
|
|||
|
Operating income attributable to Dentsply Sirona
|
|
$
|
121.2
|
|
|
12.1
|
%
|
|
Business combination related costs and fair value adjustments
|
|
62.0
|
|
|
6.2
|
%
|
|
|
Amortization of purchased intangible assets
|
|
43.6
|
|
|
4.3
|
%
|
|
|
Restructuring program related costs and other costs
|
|
4.3
|
|
|
0.4
|
%
|
|
|
Credit risk and fair value adjustments
|
|
1.3
|
|
|
0.1
|
%
|
|
|
Adjusted non-US GAAP Operating Income
|
|
$
|
232.4
|
|
|
23.1
|
%
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dental and Healthcare Consumables
|
|
$
|
544.4
|
|
|
$
|
526.7
|
|
|
$
|
17.7
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Technologies
|
|
438.6
|
|
|
478.0
|
|
|
(39.4
|
)
|
|
(8.2
|
%)
|
|||
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dental and Healthcare Consumables
|
|
$
|
162.2
|
|
|
$
|
151.7
|
|
|
$
|
10.5
|
|
|
6.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Technologies
|
|
65.0
|
|
|
112.1
|
|
|
(47.1
|
)
|
|
(42.0
|
%)
|
|||
|
|
|
Three Months Ended
|
||||||||||
|
|
|
June 30, 2017
|
||||||||||
|
(in millions)
|
|
Dental and Healthcare Consumables
|
|
Technologies
|
|
Total
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net sales
|
|
$
|
554.1
|
|
|
$
|
438.6
|
|
|
$
|
992.7
|
|
|
Less: precious metal content of sales
|
|
9.7
|
|
|
—
|
|
|
9.7
|
|
|||
|
Net sales, excluding precious metal content
|
|
544.4
|
|
|
438.6
|
|
|
983.0
|
|
|||
|
Merger related adjustments
(a)
|
|
—
|
|
|
1.5
|
|
|
1.5
|
|
|||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
544.4
|
|
|
$
|
440.1
|
|
|
$
|
984.5
|
|
|
|
|
Three Months Ended
|
||||||||||
|
|
|
June 30, 2016
|
||||||||||
|
(in millions)
|
|
Dental and Healthcare Consumables
|
|
Technologies
|
|
Total
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net sales
|
|
$
|
543.8
|
|
|
$
|
478.2
|
|
|
$
|
1,022.0
|
|
|
Less: precious metal content of sales
|
|
17.1
|
|
|
0.2
|
|
|
17.3
|
|
|||
|
Net sales, excluding precious metal content
|
|
526.7
|
|
|
478.0
|
|
|
1,004.7
|
|
|||
|
Merger related adjustments
(a)
|
|
—
|
|
|
1.6
|
|
|
1.6
|
|
|||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
526.7
|
|
|
$
|
479.6
|
|
|
$
|
1,006.3
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
|
$
|
1,893.2
|
|
|
$
|
1,794.6
|
|
|
$
|
98.6
|
|
|
5.5
|
%
|
|
Less: precious metal content of sales
|
|
20.8
|
|
|
35.4
|
|
|
(14.6
|
)
|
|
(41.2
|
%)
|
|||
|
Net sales, excluding precious metal content
|
|
$
|
1,872.4
|
|
|
$
|
1,759.2
|
|
|
$
|
113.2
|
|
|
6.4
|
%
|
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
|
$
|
1,893.2
|
|
|
$
|
1,794.6
|
|
|
$
|
98.6
|
|
|
5.5
|
%
|
|
Less: precious metal content of sales
|
|
20.8
|
|
|
35.4
|
|
|
(14.6
|
)
|
|
(41.2
|
%)
|
|||
|
Net sales, excluding precious metal content
|
|
1,872.4
|
|
|
1,759.2
|
|
|
113.2
|
|
|
6.4
|
%
|
|||
|
Sirona net sales
(a)
|
|
—
|
|
|
160.7
|
|
|
(160.7
|
)
|
|
NM
|
|
|||
|
Merger related adjustments
(b)
|
|
3.0
|
|
|
10.4
|
|
|
(7.4
|
)
|
|
NM
|
|
|||
|
Elimination of intercompany net sales
|
|
—
|
|
|
(0.4
|
)
|
|
0.4
|
|
|
NM
|
|
|||
|
Non-US GAAP Combined Business, net sales, excluding precious metal content
|
|
$
|
1,875.4
|
|
|
$
|
1,929.9
|
|
|
$
|
(54.5
|
)
|
|
(2.8
|
%)
|
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
United States
|
|
$
|
642.3
|
|
|
$
|
644.4
|
|
|
$
|
(2.1
|
)
|
|
(0.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Europe
|
|
759.1
|
|
|
682.1
|
|
|
77.0
|
|
|
11.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Rest of World
|
|
471.0
|
|
|
432.7
|
|
|
38.3
|
|
|
8.9
|
%
|
|||
|
|
|
Six Months Ended
|
||||||||||||||
|
|
|
June 30, 2017
|
||||||||||||||
|
(in millions)
|
|
United States
|
|
Europe
|
|
Rest of World
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales
|
|
$
|
645.2
|
|
|
$
|
774.9
|
|
|
$
|
473.1
|
|
|
$
|
1,893.2
|
|
|
Less: precious metal content of sales
|
|
2.9
|
|
|
15.8
|
|
|
2.1
|
|
|
20.8
|
|
||||
|
Net sales, excluding precious metal content
|
|
642.3
|
|
|
759.1
|
|
|
471.0
|
|
|
1,872.4
|
|
||||
|
Merger related adjustments
(a)
|
|
3.0
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
||||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
645.3
|
|
|
$
|
759.1
|
|
|
$
|
471.0
|
|
|
$
|
1,875.4
|
|
|
|
|
Six Months Ended
|
||||||||||||||
|
|
|
June 30, 2016
|
||||||||||||||
|
(in millions)
|
|
United States
|
|
Europe
|
|
Rest of World
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales
|
|
$
|
647.0
|
|
|
$
|
703.6
|
|
|
$
|
444.0
|
|
|
$
|
1,794.6
|
|
|
Less: precious metal content of sales
|
|
2.6
|
|
|
21.5
|
|
|
11.3
|
|
|
35.4
|
|
||||
|
Net sales, excluding precious metal content
|
|
644.4
|
|
|
682.1
|
|
|
432.7
|
|
|
1,759.2
|
|
||||
|
Sirona net sales
(a)
|
|
60.5
|
|
|
59.4
|
|
|
40.8
|
|
|
160.7
|
|
||||
|
Merger related adjustments
(b)
|
|
9.9
|
|
|
0.5
|
|
|
—
|
|
|
10.4
|
|
||||
|
Elimination of intercompany net sales
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
(0.4
|
)
|
||||
|
Non-US GAAP Combined Business, net sales, excluding precious metal content
|
|
$
|
714.7
|
|
|
$
|
741.7
|
|
|
$
|
473.5
|
|
|
$
|
1,929.9
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit
|
|
$
|
1,036.2
|
|
|
$
|
945.8
|
|
|
$
|
90.4
|
|
|
9.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit as a percentage of net sales, including precious metal content
|
|
54.7
|
%
|
|
52.7
|
%
|
|
|
|
|
|
|
|||
|
Gross profit as a percentage of net sales, excluding precious metal content
|
|
55.3
|
%
|
|
53.8
|
%
|
|
|
|
|
|
|
|||
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|
|
|||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selling, general and administrative expenses (“SG&A”)
|
|
$
|
822.3
|
|
|
$
|
744.2
|
|
|
$
|
78.1
|
|
|
10.5
|
%
|
|
Goodwill impairment
|
|
1,092.9
|
|
|
—
|
|
|
1,092.9
|
|
|
NM
|
|
|||
|
Restructuring and other costs
|
|
84.8
|
|
|
7.7
|
|
|
77.1
|
|
|
NM
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
SG&A as a percentage of net sales, including precious metal content
|
|
43.4
|
%
|
|
41.5
|
%
|
|
|
|
|
|
|
|||
|
SG&A as a percentage of net sales, excluding precious metal content
|
|
43.9
|
%
|
|
42.3
|
%
|
|
|
|
|
|
|
|||
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net interest expense
|
|
$
|
17.6
|
|
|
$
|
17.6
|
|
|
$
|
—
|
|
|
Other expense (income), net
|
|
6.8
|
|
|
(14.9
|
)
|
|
21.7
|
|
|||
|
Net interest and other expense
|
|
$
|
24.4
|
|
|
$
|
2.7
|
|
|
$
|
21.7
|
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
(in millions, except per share data)
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
|
|
|
|
|
|
|
||||||
|
(Benefit) provision for income taxes
|
|
$
|
2.4
|
|
|
$
|
(40.0
|
)
|
|
$
|
42.4
|
|
|
|
|
|
|
|
|
|
||||||
|
Effective income tax rate
|
|
NM
|
|
|
NM
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income attributable to Dentsply Sirona
|
|
$
|
(990.2
|
)
|
|
$
|
230.4
|
|
|
$
|
(1,220.6
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income per common share - diluted
|
|
$
|
(4.31
|
)
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
Six Months Ended
|
||||||
|
|
|
June 30, 2017
|
||||||
|
(in millions, except per share amounts)
|
|
Net Income
|
|
Per Diluted
Common Share
|
||||
|
|
|
|
|
|
||||
|
Net loss attributable to Dentsply Sirona
|
|
$
|
(990.2
|
)
|
|
$
|
(4.31
|
)
|
|
Pre-tax non-US GAAP adjustments:
|
|
|
|
|
|
|||
|
Restructuring program related costs and other costs
|
|
1,182.8
|
|
|
|
|||
|
Amortization of purchased intangible assets
|
|
91.8
|
|
|
|
|||
|
Business combination related costs and fair value adjustments
|
|
30.1
|
|
|
|
|||
|
Credit risk and fair value adjustments
|
|
3.4
|
|
|
|
|||
|
Tax impact of the pre-tax non-US GAAP adjustments
(a)
|
|
(57.2
|
)
|
|
|
|||
|
Subtotal non-US GAAP adjustments
|
|
1,250.9
|
|
|
5.36
|
|
||
|
Adjustment for calculating non-US GAAP net income per diluted common share
(b)
|
|
|
|
0.07
|
|
|||
|
Income tax related adjustments
|
|
3.6
|
|
|
0.01
|
|
||
|
Adjusted non-US GAAP net income
|
|
$
|
264.3
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
||||
|
(a) The tax amount was calculated using the applicable statutory tax rate in the tax jurisdiction where the non-US GAAP adjustments were generated.
|
||||||||
|
(b) The Company had a net loss for the six months ended June 30, 2017, but had net income on a non-US GAAP basis. The shares used in calculating diluted non-US GAAP net income per share includes the dilutive effect of common stock.
|
||||||||
|
Shares used in calculating diluted GAAP net loss per share
|
|
|
|
229.4
|
||||
|
Shares used in calculating diluted non-US GAAP net income per share
|
|
|
|
233.3
|
||||
|
|
|
Six Months Ended
|
||||||
|
|
|
June 30, 2016
|
||||||
|
(in millions, except per share amounts)
|
|
Net Income
|
|
Per Diluted
Common Share
|
||||
|
|
|
|
|
|
||||
|
Net income attributable to Dentsply Sirona
|
|
$
|
230.4
|
|
|
$
|
1.11
|
|
|
Pre-tax non-US GAAP adjustments:
|
|
|
|
|
||||
|
Business combination related costs and fair value adjustments
|
|
131.2
|
|
|
|
|||
|
Amortization of purchased intangible assets
|
|
65.4
|
|
|
|
|||
|
Restructuring program related costs and other costs
|
|
4.3
|
|
|
|
|||
|
Credit risk and fair value adjustments
|
|
2.9
|
|
|
|
|||
|
Tax impact of the pre-tax non-US GAAP adjustments
(a)
|
|
(53.0
|
)
|
|
|
|||
|
Subtotal non-US GAAP adjustments
|
|
150.8
|
|
|
0.72
|
|
||
|
Income tax related adjustments
|
|
(77.9
|
)
|
|
(0.37
|
)
|
||
|
Adjusted non-US GAAP net income
|
|
$
|
303.3
|
|
|
$
|
1.46
|
|
|
|
|
|
|
|
||||
|
(a) The tax amount was calculated using the applicable statutory tax rate in the tax jurisdiction where the non-US GAAP adjustments were generated.
|
||||||||
|
|
|
Six Months Ended
|
|||||
|
|
|
June 30, 2017
|
|||||
|
(in millions)
|
|
Operating Income
|
|
Percentage of Net Sales, Excluding Precious Metal Content
|
|||
|
|
|
|
|
|
|||
|
Operating loss attributable to Dentsply Sirona
|
|
$
|
(963.8
|
)
|
|
(51.5
|
)%
|
|
Restructuring program related costs and other costs
|
|
1,181.7
|
|
|
63.1
|
%
|
|
|
Amortization of purchased intangible assets
|
|
91.8
|
|
|
4.9
|
%
|
|
|
Business combination related costs and fair value adjustments
|
|
29.7
|
|
|
1.6
|
%
|
|
|
Credit risk and fair value adjustments
|
|
3.4
|
|
|
0.2
|
%
|
|
|
Adjusted non-US GAAP Operating Income
|
|
$
|
342.8
|
|
|
18.3
|
%
|
|
|
|
Six Months Ended
|
|||||
|
|
|
June 30, 2016
|
|||||
|
(in millions)
|
|
Operating Income
|
|
Percentage of Net Sales, Excluding Precious Metal Content
|
|||
|
|
|
|
|
|
|||
|
Operating income attributable to Dentsply Sirona
|
|
$
|
193.9
|
|
|
11.0
|
%
|
|
Business combination related costs and fair value adjustments
|
|
130.8
|
|
|
7.4
|
%
|
|
|
Amortization of purchased intangible assets
|
|
65.4
|
|
|
3.7
|
%
|
|
|
Restructuring program related costs and other costs
|
|
9.2
|
|
|
0.5
|
%
|
|
|
Credit risk and fair value adjustments
|
|
2.6
|
|
|
0.1
|
%
|
|
|
Adjusted non-US GAAP Operating Income
|
|
$
|
401.9
|
|
|
22.7
|
%
|
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dental and Healthcare Consumables
|
|
$
|
1,044.6
|
|
|
$
|
997.5
|
|
|
$
|
47.1
|
|
|
4.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Technologies
|
|
827.8
|
|
|
761.7
|
|
|
66.1
|
|
|
8.7
|
%
|
|||
|
|
|
Six Months Ended
|
|
|
|
|
|||||||||
|
|
|
June 30,
|
|
|
|||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dental and Healthcare Consumables
|
|
$
|
298.7
|
|
|
$
|
282.4
|
|
|
$
|
16.3
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Technologies
|
|
119.0
|
|
|
165.9
|
|
|
(46.9
|
)
|
|
(28.3
|
%)
|
|||
|
|
|
Six Months Ended
|
||||||||||
|
|
|
June 30, 2017
|
||||||||||
|
(in millions)
|
|
Dental and Healthcare Consumables
|
|
Technologies
|
|
Total
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net sales
|
|
$
|
1,065.3
|
|
|
$
|
827.9
|
|
|
$
|
1,893.2
|
|
|
Less: precious metal content of sales
|
|
20.7
|
|
|
0.1
|
|
|
20.8
|
|
|||
|
Net sales, excluding precious metal content
|
|
1,044.6
|
|
|
827.8
|
|
|
1,872.4
|
|
|||
|
Merger related adjustments
(a)
|
|
—
|
|
|
3.0
|
|
|
3.0
|
|
|||
|
Non-US GAAP net sales, excluding precious metal content
|
|
$
|
1,044.6
|
|
|
$
|
830.8
|
|
|
$
|
1,875.4
|
|
|
|
|
Six Months Ended
|
||||||||||
|
|
|
June 30, 2016
|
||||||||||
|
(in millions)
|
|
Dental and Healthcare Consumables
|
|
Technologies
|
|
Total
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net sales
|
|
$
|
1,032.7
|
|
|
$
|
761.9
|
|
|
$
|
1,794.6
|
|
|
Less: precious metal content of sales
|
|
35.2
|
|
|
0.2
|
|
|
35.4
|
|
|||
|
Net sales, excluding precious metal content
|
|
997.5
|
|
|
761.7
|
|
|
1,759.2
|
|
|||
|
Sirona net sales
(a)
|
|
15.7
|
|
|
145.0
|
|
|
160.7
|
|
|||
|
Merger related adjustments
(b)
|
|
—
|
|
|
10.4
|
|
|
10.4
|
|
|||
|
Elimination of intercompany net sales
|
|
(0.4
|
)
|
|
—
|
|
|
(0.4
|
)
|
|||
|
Non-US GAAP Combined Business, net sales, excluding precious metal content
|
|
$
|
1,012.8
|
|
|
$
|
917.1
|
|
|
$
|
1,929.9
|
|
|
(in millions, except per share amounts)
Period
|
|
Total Number
of Shares
Purchased
|
|
Average Price
Paid Per
Share
|
|
Total Cost
of Shares
Purchased
|
|
Number of
Shares that
May be Purchased
Under the Stock
Repurchase
Program
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
April 1, 2017 to April 30, 2017
|
|
0.8
|
|
|
$
|
62.68
|
|
|
$
|
49.9
|
|
|
3.8
|
|
|
May 1, 2017 to May 31, 2017
|
|
0.2
|
|
|
63.69
|
|
|
15.7
|
|
|
3.8
|
|
||
|
June 1, 2017 to June 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.8
|
|
||
|
|
|
1.0
|
|
|
$
|
62.92
|
|
|
$
|
65.6
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
|
|
Section 302 Certification Statement Chief Executive Officer
|
|
|
|
Section 302 Certification Statement Chief Financial Officer
|
|
|
|
Section 906 Certification Statements
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
|
XBRL Extension Labels Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
/s/
|
Jeffrey T. Slovin
|
|
August 9, 2017
|
|
|
Jeffrey T. Slovin
|
|
Date
|
|
|
Chief Executive Officer
|
|
|
|
/s/
|
Ulrich Michel
|
|
August 9, 2017
|
|
|
Ulrich Michel
|
|
Date
|
|
|
Executive Vice President and
|
|
|
|
|
Chief Financial Officer
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|