Companies:
10,796
total market cap:
$142.824 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Dentsply Sirona
XRAY
#4477
Rank
$2.41 B
Marketcap
๐บ๐ธ
United States
Country
$12.09
Share price
0.33%
Change (1 day)
-3.43%
Change (1 year)
Medical devices
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Dentsply Sirona
Quarterly Reports (10-Q)
Financial Year FY2014 Q3
Dentsply Sirona - 10-Q quarterly report FY2014 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2014
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to _______________
Commission File Number 0-16211
DENTSPLY International Inc.
(Exact name of registrant as specified in its charter)
Delaware
39-1434669
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
221 West Philadelphia Street, York, PA
17405-2558
(Address of principal executive offices)
(Zip Code)
(717) 845-7511
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
x
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes
x
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer” and “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
o
No
x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: At October 22, 2014, DENTSPLY International Inc. had
141,529,741
shares of Common Stock outstanding, with a par value of $.01 per share.
DENTSPLY International Inc.
TABLE OF CONTENTS
PART I
FINANCIAL INFORMATION
Page
Item 1
Financial Statements (unaudited)
3
Consolidated Statements of Operations
3
Consolidated Statements of Comprehensive Income
4
Consolidated Balance Sheets
5
Consolidated Statements of Cash Flows
6
Consolidated Statements of Changes in Equity
7
Notes to Unaudited Interim Consolidated Financial Statements
8
Item 2
Management’s Discussion and Analysis of Financial Condition and Results of Operations
35
Item 3
Quantitative and Qualitative Disclosures About Market Risk
51
Item 4
Controls and Procedures
51
PART II
OTHER INFORMATION
Item 1
Legal Proceedings
52
Item 1A
Risk Factors
52
Item 2
Unregistered Sales of Securities and Use of Proceeds
52
Item 6
Exhibits
53
Signatures
53
2
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements
DENTSPLY INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2014
2013
2014
2013
Net sales
$
708,240
$
704,018
$
2,203,579
$
2,197,112
Cost of products sold
320,176
327,601
996,841
1,017,539
Gross profit
388,064
376,417
1,206,738
1,179,573
Selling, general and administrative expenses
275,980
269,165
859,943
852,763
Restructuring and other costs
2,503
2,231
4,538
5,065
Operating income
109,581
105,021
342,257
321,745
Other income and expenses:
Interest expense
12,665
11,442
35,418
38,170
Interest income
(1,391
)
(2,138
)
(4,570
)
(6,556
)
Other expense (income), net
791
1,581
1,754
8,723
Income before income taxes
97,516
94,136
309,655
281,408
Provision for income taxes
21,283
13,187
69,831
39,599
Equity in net (loss) income of unconsolidated affiliated company
(967
)
(83
)
(1,624
)
320
Net income
75,266
80,866
238,200
242,129
Less: Net (loss) income attributable to noncontrolling interests
(7
)
1,015
56
3,366
Net income attributable to DENTSPLY International
$
75,273
$
79,851
$
238,144
$
238,763
Earnings per common share:
Basic
$
0.53
$
0.56
$
1.68
$
1.67
Diluted
$
0.52
$
0.55
$
1.65
$
1.65
Weighted average common shares outstanding:
Basic
141,766
142,421
141,869
142,705
Diluted
144,286
144,698
144,289
144,952
See accompanying Notes to Unaudited Interim Consolidated Financial Statements.
3
DENTSPLY INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2014
2013
2014
2013
Net income
$
75,266
$
80,866
$
238,200
$
242,129
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments
(198,622
)
140,374
(227,297
)
52,118
Net gain (loss) on derivative financial instruments
35,898
(31,997
)
38,095
(17,241
)
Net unrealized holding gain (loss) on available-for-sale securities
3,558
(1,916
)
(245
)
(10,905
)
Pension liability adjustments
3,865
(1,692
)
5,006
1,624
Total other comprehensive income (loss), net of tax
(155,301
)
104,769
(184,441
)
25,596
Total comprehensive (loss) income
(80,035
)
185,635
53,759
267,725
Less: Comprehensive (loss) income attributable
to noncontrolling interests
(252
)
2,666
(392
)
4,866
Comprehensive (loss) income attributable to
DENTSPLY International
$
(79,783
)
$
182,969
$
54,151
$
262,859
See accompanying Notes to Unaudited Interim Consolidated Financial Statements.
4
DENTSPLY INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
(unaudited)
September 30, 2014
December 31, 2013
Assets
Current Assets:
Cash and cash equivalents
$
97,652
$
74,954
Accounts and notes receivables-trade, net
476,856
472,802
Inventories, net
422,485
438,559
Prepaid expenses and other current assets, net
260,708
157,487
Total Current Assets
1,257,701
1,143,802
Property, plant and equipment, net
606,924
637,172
Identifiable intangible assets, net
710,112
795,323
Goodwill, net
2,160,696
2,281,596
Other noncurrent assets, net
148,628
220,154
Total Assets
$
4,884,061
$
5,078,047
Liabilities and Equity
Current Liabilities:
Accounts payable
$
128,233
$
132,789
Accrued liabilities
443,516
339,308
Income taxes payable
47,567
14,446
Notes payable and current portion of long-term debt
115,253
309,862
Total Current Liabilities
734,569
796,405
Long-term debt
1,165,566
1,166,178
Deferred income taxes
215,482
238,394
Other noncurrent liabilities
272,200
299,096
Total Liabilities
2,387,817
2,500,073
Commitments and contingencies
Equity:
Preferred stock, $.01 par value; .25 million shares authorized; no shares issued
—
—
Common stock, $.01 par value; 200.0 million shares authoriz
ed; 162.8 million shares
issued at September 30, 2014 and December 31, 2013
1,628
1,628
Capital in excess of par value
227,027
255,272
Retained earnings
3,305,448
3,095,721
Accumulated other comprehensive loss
(253,055
)
(69,062
)
Treasury stock, at cost, 21.1 million and 20.5 million shares at September 30, 2014 and December 31, 2013, respectively
(785,940
)
(748,506
)
Total DENTSPLY International Equity
2,495,108
2,535,053
Noncontrolling interests
1,136
42,921
Total Equity
2,496,244
2,577,974
Total Liabilities and Equity
$
4,884,061
$
5,078,047
See accompanying Notes to Unaudited Interim Consolidated Financial Statements.
5
DENTSPLY INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
Nine Months Ended September 30,
2014
2013
Cash flows from operating activities:
Net income
$
238,200
$
242,129
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
63,048
61,545
Amortization
36,430
34,700
Amortization of deferred financing costs
3,517
3,842
Deferred income taxes
4,635
(32,096
)
Share-based compensation expense
19,901
18,027
Restructuring and other costs - non-cash
—
843
Stock option income tax benefit
(365
)
(2,262
)
Equity in loss (earnings) from unconsolidated affiliates
1,624
(320
)
Other non-cash expense
3,589
3,422
Changes in operating assets and liabilities, net of acquisitions:
Accounts and notes receivable-trade, net
(30,916
)
(65,455
)
Inventories, net
(5,753
)
(45,284
)
Prepaid expenses and other current assets, net
(12,411
)
26,137
Other noncurrent assets, net
245
992
Accounts payable
1,947
(25,099
)
Accrued liabilities
7,635
706
Income taxes
27,931
29,544
Other noncurrent liabilities
8,523
6,895
Net cash provided by operating activities
367,780
258,266
Cash flows from investing activities:
Capital expenditures
(73,025
)
(73,500
)
Cash paid for acquisitions of businesses, net of cash acquired
(2,009
)
(3,939
)
Cash received from sale of business or product line
1,371
—
Cash received on derivatives contracts
4,871
9,172
Cash paid on derivatives contracts
(4,865
)
(95,667
)
Expenditures for identifiable intangible assets
(1,314
)
(1,049
)
Purchase of short-term investments
(2,271
)
—
Liquidation of short-term investments
1,136
—
Purchase of Company-owned life insurance policies
(900
)
—
Proceeds from sale of property, plant and equipment, net
601
3,092
Net cash used in investing activities
(76,405
)
(161,891
)
Cash flows from financing activities:
(Decrease) increase in short-term borrowings
(99,831
)
8,789
Cash paid for treasury stock
(70,757
)
(72,381
)
Cash dividends paid
(27,927
)
(25,895
)
Cash paid for acquisition of noncontrolling interests of consolidated subsidiary
(33
)
(8,960
)
Proceeds from long-term borrowings
114,070
174,628
Repayments on long-term borrowings
(198,991
)
(251,335
)
Proceeds from exercised stock options
18,733
48,350
Excess tax benefits from share-based compensation
365
2,262
Cash received on derivative contracts
—
21
Cash paid on derivative contracts
—
(129
)
Net cash used in financing activities
(264,371
)
(124,650
)
Effect of exchange rate changes on cash and cash equivalents
(4,306
)
(1,199
)
Net increase (decrease) in cash and cash equivalents
22,698
(29,474
)
Cash and cash equivalents at beginning of period
74,954
80,132
Cash and cash equivalents at end of period
$
97,652
$
50,658
See accompanying Notes to Unaudited Interim Consolidated Financial Statements.
6
DENTSPLY INTERNATIONAL INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(In thousands)
(unaudited)
Common
Stock
Capital in
Excess of
Par Value
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Total DENTSPLY
International
Equity
Noncontrolling
Interests
Total
Equity
Balance at December 31, 2012
$
1,628
$
246,548
$
2,818,461
$
(144,200
)
$
(713,739
)
$
2,208,698
$
40,745
$
2,249,443
Net income
—
—
238,763
—
—
238,763
3,366
242,129
Other comprehensive income
—
—
—
24,096
—
24,096
1,500
25,596
Acquisition of noncontrolling interest
—
(3,926
)
—
—
—
(3,926
)
(5,034
)
(8,960
)
Exercise of stock options
—
(5,569
)
—
—
53,919
48,350
—
48,350
Tax benefit from stock options exercised
—
2,262
—
—
—
2,262
—
2,262
Share based compensation expense
—
18,027
—
—
—
18,027
—
18,027
Funding of Employee Stock Ownership Plan
—
959
—
—
3,698
4,657
—
4,657
Treasury shares purchased
—
—
—
—
(72,381
)
(72,381
)
—
(72,381
)
RSU distributions
—
(8,378
)
—
—
5,015
(3,363
)
—
(3,363
)
RSU dividends
—
230
(230
)
—
—
—
—
—
Cash dividends ($0.18750 per share)
—
—
(26,742
)
—
—
(26,742
)
—
(26,742
)
Balance at September 30, 2013
$
1,628
$
250,153
$
3,030,252
$
(120,104
)
$
(723,488
)
$
2,438,441
$
40,577
$
2,479,018
Common
Stock
Capital in
Excess of
Par Value
Retained
Earnings
Accumulated
Other
Comprehensive
Loss
Treasury
Stock
Total DENTSPLY
International
Equity
Noncontrolling
Interests
Total
Equity
Balance at December 31, 2013
$
1,628
$
255,272
$
3,095,721
$
(69,062
)
$
(748,506
)
$
2,535,053
$
42,921
$
2,577,974
Net income
—
—
238,144
—
—
238,144
56
238,200
Other comprehensive loss
—
—
—
(178,463
)
—
(178,463
)
(448
)
(178,911
)
Acquisition of noncontrolling interest
—
(35,814
)
—
(5,530
)
—
(41,344
)
(41,393
)
(82,737
)
Exercise of stock options
—
(3,274
)
—
—
22,007
18,733
—
18,733
Tax benefit from stock options exercised
—
365
—
—
—
365
—
365
Share based compensation expense
—
19,901
—
—
—
19,901
—
19,901
Funding of Employee Stock Ownership Plan
—
1,535
—
—
4,418
5,953
—
5,953
Treasury shares purchased
—
—
—
—
(70,757
)
(70,757
)
—
(70,757
)
RSU distributions
—
(11,201
)
—
—
6,898
(4,303
)
—
(4,303
)
RSU dividends
—
243
(243
)
—
—
—
—
—
Cash dividends ($0.19875 per share)
—
—
(28,174
)
—
—
(28,174
)
—
(28,174
)
Balance at September 30, 2014
$
1,628
$
227,027
$
3,305,448
$
(253,055
)
$
(785,940
)
$
2,495,108
$
1,136
$
2,496,244
See accompanying Notes to Unaudited Interim Consolidated Financial Statements.
7
DENTSPLY International Inc. and Subsidiaries
NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and the rules of the United States Securities and Exchange Commission (“SEC”). The year-end consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by US GAAP. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement of the results for interim periods have been included. Results for interim periods should not be considered indicative of results for a full year. These financial statements and related notes contain the accounts of DENTSPLY International Inc. and Subsidiaries (“DENTSPLY” or the “Company”) on a consolidated basis and should be read in conjunction with the consolidated financial statements and notes included in the Company’s most recent Form 10-K for the year ended December 31,
2013
.
NOTE
1
– SIGNIFICANT ACCOUNTING POLICIES
The accounting policies of the Company, as applied in the interim consolidated financial statements presented herein are substantially the same as presented in the Company’s Form 10-K for the year ended
December 31, 2013
, except as may be indicated below:
Accounts and Notes Receivable
The Company sells dental and certain healthcare products through a worldwide network of distributors and directly to end users. For customers on credit terms, the Company performs ongoing credit evaluations of those customers’ financial condition and generally does not require collateral from them. The Company establishes allowances for doubtful accounts for estimated losses resulting from the inability of its customers to make required payments based on historical averages of aged receivable balances and the Company’s experience in collecting those balances, customer specific circumstances, as well as changes in the economic and political environments. The Company records a provision for doubtful accounts, which is included in “Selling, general and administrative expenses” on the Consolidated Statements of Operations.
Accounts and notes receivables – trade, net are stated net of allowances for doubtful accounts and trade discounts, which were $
11.2 million
a
t
September 30, 2014
and $
14.7 million
at
December 31, 2013
.
Marketable Securities
The Company’s marketable securities consist of corporate convertible bonds that are classified as available-for-sale in “Other noncurrent assets, net” on the Consolidated Balance Sheets as the instruments mature in December 2015. The Company determined the appropriate classification at the time of purchase and will re-evaluate such designation as of each balance sheet date. In addition, the Company reviews the securities each quarter for indications of possible impairment. If an impairment is identified, the determination of whether the impairment is temporary or other-than-temporary requires significant judgment. The primary factors that the Company considers in making this judgment include the extent and time the fair value of each investment has been below cost and the existence of a credit loss. If a decline in fair value is judged other-than-temporary, the basis of the securities is written down to fair value and the amount of the write-down is included as a realized loss in the Consolidated Statement of Operations. Changes in fair value are reported in accumulated other comprehensive income (“AOCI”).
The convertible element of the bonds has not been bifurcated from the underlying bonds as the element does not contain a net-settlement feature, nor would the Company be able to achieve a hypothetical net-settlement that would substantially place the Company in a comparable cash settlement position. As such, the derivative is not accounted for separately from the bond. The cash paid by the Company was equal to the face value of the bonds issued, and therefore, the Company has not recorded any bond premium or discount on acquiring the bonds. The fair value of the bonds was $
65.5 million
and $
70.0 million
at
September 30, 2014
and
December 31, 2013
, respectively. At
September 30, 2014
and
December 31, 2013
, an unrealized holding gain of
$12.5 million
and $
12.7 million
, respectively, on available-for-sale securities, net of tax, has been recorded in AOCI.
New Accounting Pronouncements
In March 2013, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2013-05, “Foreign Currency Matters (Topic 830): Parent’s Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity.” This newly issued accounting standard requires a cumulative translation adjustment (“CTA”) attached to the parent’s investment in a
8
foreign entity should be released in a manner consistent with the derecognition guidance on investment entities. Thus the entire amount of CTA associated with the foreign entity would be released when there has been a sale of a subsidiary or group of net assets within a foreign entity and the sale represents a complete liquidation of the investment in the foreign entity, a loss of a controlling financial interest in an investment in a foreign entity, or step acquisition for a foreign entity. The Company adopted this accounting standard for the quarter ended March 31, 2014. The adoption of this standard did not materially impact the Company’s financial position or results of operations.
In July 2013, the FASB issued ASU No. 2013-11, “Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit when a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists.” The newly issued accounting standard requires the netting of unrecognized tax benefits against a deferred tax asset for a loss or other carryforward that would apply in settlement of the uncertain tax positions. Under the new standard, unrecognized tax benefits will be netted against all available same-jurisdiction losses or other tax carryforwards that would be utilized, rather than only against carryforwards that are created by the unrecognized tax benefit. The Company adopted this accounting standard for the quarter ended March 31, 2014. The adoption of this standard did not materially impact the Company’s financial position or results of operations.
In April 2014, the FASB issued ASU No. 2014-08, “Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity.” This newly issued accounting standard changes the criteria for determining which disposals can be presented as discontinued operations and modifies related disclosure requirements. This standard will have the impact of reducing the frequency of disposals reported as discontinued operations, by requiring such a disposal to represent a strategic shift that has or will have a major effect on entity’s operations and financial results. Additionally, existing provisions that prohibit an entity from reporting a discontinued operation if it has certain continuing cash flows or involvement with the component after a disposal are eliminated by this standard. The ASU also expands the disclosures for discontinued operations and requires new disclosures related to individually significant disposals that do not qualify as discontinued operations. This standard allows for early adoption and the Company expects to adopt this accounting standard no later than the quarter ended March 31, 2015. The adoption of this standard is not expected to materially impact the Company’s financial position or results of operations.
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This newly issued accounting standard is intended to improve the reporting of revenue. The Company has not yet determined the impact from adoption of this new accounting pronouncement on the Company’s financial position or results of operations. The Company expects to adopt this accounting standard for the quarter ended March 31, 2017. Early adoption is not permitted.
9
NOTE
2
– STOCK COMPENSATION
The following table represents total stock based compensation expense for non-qualified stock options, restricted stock units (“RSU”) and the tax related benefit for the
three and nine
months ended
September 30, 2014
and
2013
:
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Stock option expense
$
2,148
$
2,565
$
6,651
$
7,570
RSU expense
4,013
3,077
12,098
9,346
Total stock based compensation expense
$
6,161
$
5,642
$
18,749
$
16,916
Total related tax benefit
$
1,550
$
1,590
$
5,093
$
4,250
At
September 30, 2014
, the remaining unamortized compensation cost related to non-qualified stock options is
$11.5 million
, which will be expensed over the weighted average remaining vesting period of the options, or approximately
1.6
years. At
September 30, 2014
, the unamortized compensation cost related to RSU is
$23.8 million
, which will be expensed over the weighted average remaining restricted period of the RSU, or approximately
1.4
years.
The following table reflects the non-qualified stock option transactions from
December 31, 2013
through
September 30, 2014
:
Outstanding
Exercisable
(in thousands, except per share data)
Shares
Weighted
Average
Exercise
Price
Aggregate
Intrinsic
Value
Shares
Weighted
Average
Exercise
Price
Aggregate
Intrinsic
Value
Balance at December 31, 2013
8,295
$
35.04
$
111,450
6,225
$
33.67
$
92,200
Granted
926
45.24
Exercised
(581
)
32.25
Cancelled
(5
)
45.15
Forfeited
(25
)
40.88
Balance at September 30, 2014
8,610
$
36.31
$
80,108
6,729
$
34.57
$
74,228
At
September 30, 2014
, the weighted average remaining contractual term of all outstanding options is approximately
5.5
years and the weighted average remaining contractual term of exercisable options is approximately
4.6
years.
The following table summarizes the unvested RSU transactions from
December 31, 2013
through
September 30, 2014
:
(in thousands, except per share data)
Shares
Weighted Average
Grant Date
Fair Value
Balance at December 31, 2013
1,131
$
38.81
Granted
446
45.18
Vested
(279
)
36.59
Forfeited
(98
)
40.86
Balance at September 30, 2014
1,200
$
41.52
10
NOTE
3
– COMPREHENSIVE INCOME
During the quarter ended
September 30, 2014
, foreign currency translation adjustments included currency translation
losses
of
$201.8 million
and
gains
on the Company’s loans designated as hedges of net investments of
$9.0 million
. During the quarter ended
September 30, 2013
, foreign currency translation adjustments included currency translation
gains
of
$141.4 million
and
losses
of
$2.7 million
on the Company’s loans designated as hedges of net investments. During the
nine
months ended
September 30, 2014
, foreign currency translation adjustments included currency translation
losses
of
$227.2 million
and
gains
on the Company’s loans designated as hedges of net investments of
$5.9 million
. During the
nine
months ended
September 30, 2013
, foreign currency translation adjustments included currency translation
gains
of
$40.8 million
and
gains
on the Company’s loans designated as hedges of net investments of
$9.8 million
. These foreign currency translation adjustments were partially offset by movements on derivative financial instruments, which are discussed in Note
10
, Financial Instruments and Derivatives.
The cumulative foreign currency translation adjustments included translation gains of
$17.1 million
and
$249.9 million
at
September 30, 2014
and
December 31, 2013
, respectively, were offset by losses of
$103.0 million
and
$108.9 million
, respectively, on loans designated as hedges of net investments. These foreign currency translation adjustments were partially offset by movements on derivatives financial instruments, which are discussed in Note
10
, Financial Instruments and Derivatives.
Changes in AOCI, net of tax, by component for the
nine
months ended
September 30, 2014
and
2013
:
(in thousands)
Foreign Currency Translation Adjustments
Gain and (Loss) on Derivative Financial Instruments Designated as Cash Flow Hedges
Gain and (Loss) on Derivative Financial Instruments Designated as Net Investment Hedges
Net Unrealized Holding Gain (Loss) on Available-for-Sale Securities
Pension Liability Adjustments
Total
Balance at December 31, 2013
$
140,992
$
(21,753
)
$
(151,114
)
$
12,729
$
(49,916
)
$
(69,062
)
Other comprehensive income (loss) before reclassifications
(221,319
)
4,498
27,619
(245
)
3,611
(185,836
)
Amounts reclassified from accumulated other comprehensive income (loss)
—
5,978
—
—
1,395
7,373
Net (decrease) increase in other comprehensive income
(221,319
)
10,476
27,619
(245
)
5,006
(178,463
)
Foreign currency translation related to acquisition of noncontrolling interests
(5,530
)
—
—
—
—
(5,530
)
Balance at September 30, 2014
$
(85,857
)
$
(11,277
)
$
(123,495
)
$
12,484
$
(44,910
)
$
(253,055
)
11
(in thousands)
Foreign Currency Translation Adjustments
Gain and (Loss) on Derivative Financial Instruments Designated as Cash Flow Hedges
Gain and (Loss) on Derivative Financial Instruments Designated as Net Investment Hedges
Net Unrealized Holding Gain (Loss)on Available-for-Sale Securities
Pension Liability Adjustments
Total
Balance at December 31, 2012
$
54,302
$
(17,481
)
$
(125,661
)
$
17,822
$
(73,182
)
$
(144,200
)
Other comprehensive income (loss) before reclassifications
50,618
(3,562
)
(14,408
)
(10,905
)
(1,195
)
20,548
Amounts reclassified from accumulated other comprehensive income (loss)
—
729
—
—
2,819
3,548
Net increase (decrease) in other comprehensive income
50,618
(2,833
)
(14,408
)
(10,905
)
1,624
24,096
Balance at September 30, 2013
$
104,920
$
(20,314
)
$
(140,069
)
$
6,917
$
(71,558
)
$
(120,104
)
Reclassifications out of accumulated other comprehensive income (expense) to the Consolidated Statements of Operations for the
three and nine
months ended
September 30, 2014
and
2013
:
(in thousands)
Details about AOCI Components
Amounts Reclassified from AOCI
Affected Line Item in the
Statements of Operations
Three Months Ended September 30,
2014
2013
Gains and (losses) on derivative financial instruments:
Interest rate swaps
$
(929
)
$
(924
)
Interest expense
Foreign exchange forward contracts
(2,191
)
460
Cost of products sold
Foreign exchange forward contracts
(16
)
(27
)
SG&A expenses
Commodity contracts
(95
)
(190
)
Cost of products sold
(3,231
)
(681
)
Net loss before tax
1,320
156
Tax benefit
$
(1,911
)
$
(525
)
Net of tax
Amortization of defined benefit pension and other postemployment benefit items:
Amortization of prior service benefits
$
33
$
34
(a)
Amortization of net actuarial losses
(678
)
(1,380
)
(a)
(645
)
(1,346
)
Net loss before tax
193
394
Tax benefit
$
(452
)
$
(952
)
Net of tax
Total reclassifications for the period
$
(2,363
)
$
(1,477
)
(a) These accumulated other comprehensive income components are included in the computation of net periodic benefit cost for the three months ended
September 30, 2014
and
2013
(see Note
8
, Benefit Plans, for additional details).
12
(in thousands)
Details about AOCI Components
Amounts Reclassified from AOCI
Affected Line Item in the
Statements of Operations
Nine Months Ended September 30,
2014
2013
Gains and (losses) on derivative financial instruments:
Interest rate swaps
$
(2,785
)
$
(2,755
)
Interest expense
Foreign exchange forward contracts
(5,487
)
1,589
Cost of products sold
Foreign exchange forward contracts
(174
)
(67
)
SG&A expenses
Commodity contracts
(498
)
12
Cost of products sold
(8,944
)
(1,221
)
Net loss before tax
2,966
492
Tax benefit
$
(5,978
)
$
(729
)
Net of tax
Amortization of defined benefit pension and other postemployment benefit items:
Amortization of prior service benefits
$
102
$
101
(b)
Amortization of net actuarial losses
(2,116
)
(4,104
)
(b)
(2,014
)
(4,003
)
Net loss before tax
619
1,184
Tax benefit
$
(1,395
)
$
(2,819
)
Net of tax
Total reclassifications for the period
$
(7,373
)
$
(3,548
)
(b) These accumulated other comprehensive income components are included in the computation of net periodic benefit cost for the
nine
months ended
September 30, 2014
and
2013
(see Note
8
, Benefit Plans, for additional details).
13
NOTE
4
– EARNINGS PER COMMON SHARE
The dilutive effect of outstanding non-qualified stock options and RSU is reflected in diluted earnings per share by application of the treasury stock method. The following table sets forth the computation of basic and diluted earnings per common share for the
three and nine
months ended
September 30, 2014
and
2013
:
Basic Earnings Per Common Share Computation
Three Months Ended
Nine Months Ended
(in thousands, except per share amounts)
2014
2013
2014
2013
Net income attributable to DENTSPLY International
$
75,273
$
79,851
$
238,144
$
238,763
Weighted average common shares outstanding
141,766
142,421
141,869
142,705
Earnings per common share - basic
$
0.53
$
0.56
$
1.68
$
1.67
Diluted Earnings Per Common Share Computation
(in thousands, except per share amounts)
Net income attributable to DENTSPLY International
$
75,273
$
79,851
$
238,144
$
238,763
Weighted average common shares outstanding
141,766
142,421
141,869
142,705
Incremental weighted average shares from assumed exercise of dilutive options from stock-based compensation awards
2,520
2,277
2,420
2,247
Total weighted average diluted shares outstanding
144,286
144,698
144,289
144,952
Earnings per common share - diluted
$
0.52
$
0.55
$
1.65
$
1.65
The calculation of weighted average diluted shares outstanding excludes options to purchase
0.9 million
and
1.2 million
shares of common stock that were outstanding during the
three and nine
months ended
September 30, 2014
, respectively, because their effect would be antidilutive. There were
2.1 million
and
2.7 million
antidilutive shares of common stock outstanding during the
three and nine
months ended
September 30, 2013
, respectively.
NOTE
5
– BUSINESS ACQUISITIONS
Effective January 1, 2014, the Company recorded a liability for the contractual purchase of the remaining shares of one variable interest entity. The amount is preliminary and is based on the Company’s best estimate of this obligation, which is subject to contractual adjustments. As a result, the Company recorded a reduction to additional paid in capital for the excess of the purchase price above the carrying value of the noncontrolling interest. The Company anticipates the cash outflow for this purchase to be later in 2014 or early in 2015.
NOTE
6
– SEGMENT INFORMATION
The Company has numerous operating businesses covering a wide range of dental and certain healthcare products and geographic regions, primarily serving the professional dental market. Professional dental products represented approximately
88%
of sales in each of the three month periods ended
September 30, 2014
and
2013
, and
88%
of sales for the
nine
month periods ended
September 30, 2014
and
2013
.
The operating businesses are combined into operating groups, which generally have overlapping product offerings, geographical presence, customer bases, distribution channels, and regulatory oversight. These operating groups are considered the Company’s reportable segments as the Company’s chief operating decision-maker regularly reviews financial results at the operating group level and uses this information to manage the Company’s operations. The accounting policies of the segments are consistent with those described in the Company’s most recently filed Form 10-K in the summary of significant accounting policies. The Company evaluates performance of the segments based on the groups’ net third party sales, excluding precious metal content, and segment income. The Company defines net third party sales excluding precious metal content as the Company’s net sales excluding the precious metal cost within the products sold, and this is considered a non-US GAAP measure. The
14
Company’s exclusion of precious metal content in the measurement of net third party sales enhances comparability of performance between periods as it excludes the fluctuating market prices of the precious metal content. The Company defines segment income as net operating income before restructuring and other costs, interest expense, interest income, other expense (income), net and provision for income taxes. A description of the products and services provided within each of the Company’s three reportable segments is provided below.
Significant interdependencies exist among the Company’s operations in certain geographic areas. Inter-segment sales are at prices intended to provide a reasonable profit to the manufacturing unit after recovery of all manufacturing costs and to provide a reasonable profit for purchasing locations after coverage of marketing and general and administrative costs.
During the first quarter of 2014, the Company realigned reporting responsibilities for multiple locations as a result of changes to the management structure. The segment information below reflects the revised structure for all periods shown.
Dental Consumables and Certain International Businesses
This segment includes responsibility for the design and manufacture of the Company’s chairside consumable products. It also has responsibilities for sales and distribution of certain small equipment and chairside consumable products in the United States, Germany and certain other European regions as well as responsibility for the sales and distribution of certain endodontic products in Germany and certain other European regions. In addition, this segment has responsibilities for sales and distribution of chairside consumable, endodontic and dental laboratory products in Australia.
Dental Specialty and Laboratory and Certain Global Distribution Businesses
This segment includes responsibility for the design, manufacture, sales and distribution of most of the Company’s dental specialty products, including endodontic, orthodontic and implant products, in most regions of the world. In addition, this segment is responsible for the design, manufacture, sales and distribution of most of the Company’s dental laboratory products. This segment is also responsible for the sales and distribution of most of the Company’s other dental products, including most dental consumables, within certain European regions as well as Japan, Canada and Mexico, and the design, manufacture, worldwide distribution and sales of certain non-dental products, excluding urological and surgery-related products.
Healthcare and Emerging Markets Businesses
This segment is responsible for the worldwide design, manufacture, sales and distribution of the Company’s healthcare products, primarily urological and surgery-related products, throughout most of the world. This segment also includes the responsibility for the sales and distribution of most of the Company’s dental products, including most dental consumables, sold in Eastern Europe, Middle East, South America, Latin America, Asia (excluding Japan) and Africa.
The following tables set forth information about the Company’s segments for the
three and nine
months ended
September 30, 2014
and
2013
:
Third Party Net Sales
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Dental Consumable and Certain International Businesses
$
182,885
$
172,382
$
540,601
$
506,777
Dental Specialty and Laboratory and Certain Global Distribution Businesses
387,005
403,200
1,262,067
1,309,304
Healthcare and Emerging Markets Businesses
139,521
129,551
404,314
384,344
All Other (a)
(1,171
)
(1,115
)
(3,403
)
(3,313
)
Total net sales
$
708,240
$
704,018
$
2,203,579
$
2,197,112
(a) Includes amounts recorded at Corporate headquarters.
15
Third Party Net Sales, Excluding Precious Metal Content
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Dental Consumable and Certain International Businesses
$
182,811
$
172,300
$
540,363
$
506,505
Dental Specialty and Laboratory and Certain Global Distribution Businesses
360,600
368,915
1,160,911
1,171,218
Healthcare and Emerging Markets Businesses
139,344
129,324
403,794
383,619
All Other (b)
(1,171
)
(1,115
)
(3,403
)
(3,313
)
Total net sales, excluding precious metal content
681,584
669,424
2,101,665
2,058,029
Precious metal content of sales
26,656
34,594
101,914
139,083
Total net sales, including precious metal content
$
708,240
$
704,018
$
2,203,579
$
2,197,112
(b) Includes amounts recorded at Corporate headquarters.
Inter-segment Net Sales
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Dental Consumable and Certain International Businesses
$
29,296
$
30,154
$
90,106
$
91,757
Dental Specialty and Laboratory and Certain Global Distribution Businesses
42,689
47,161
143,407
139,598
Healthcare and Emerging Markets Businesses
3,851
3,611
9,797
10,188
All Other (c)
58,751
61,214
182,019
178,880
Eliminations
(134,587
)
(142,140
)
(425,329
)
(420,423
)
Total
$
—
$
—
$
—
$
—
(c) Includes amounts recorded at Corporate headquarters and one distribution warehouse not managed by named segments.
Segment Operating Income (Loss)
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Dental Consumable and Certain International Businesses
$
69,135
$
61,946
$
193,791
$
176,124
Dental Specialty and Laboratory and Certain Global Distribution Businesses
57,504
62,125
211,033
211,561
Healthcare and Emerging Markets Businesses
9,834
6,239
24,517
16,328
All Other (d)
(24,389
)
(23,058
)
(82,546
)
(77,203
)
Segment operating income
112,084
107,252
346,795
326,810
Reconciling Items:
Restructuring and other costs
2,503
2,231
4,538
5,065
Interest expense
12,665
11,442
35,418
38,170
Interest income
(1,391
)
(2,138
)
(4,570
)
(6,556
)
Other expense (income), net
791
1,581
1,754
8,723
Income before income taxes
$
97,516
$
94,136
$
309,655
$
281,408
(d) Includes the results of Corporate headquarters, inter-segment eliminations and one distribution warehouse not managed by named segments.
16
Assets
(in thousands)
September 30, 2014
December 31, 2013
Dental Consumable and Certain International Businesses
$
684,089
$
683,965
Dental Specialty and Laboratory and Certain Global Distribution Businesses
3,133,070
3,364,190
Healthcare and Emerging Markets Businesses
862,659
925,742
All Other (e)
204,243
104,150
Total
$
4,884,061
$
5,078,047
(e) Includes the assets of Corporate headquarters, inter-segment eliminations and one distribution warehouse not managed by named segments.
NOTE
7
– INVENTORIES
Inventories are stated at the lower of cost or market. The cost of inventories determined by the last-in, first-out (“LIFO”) method at
September 30, 2014
and
December 31, 2013
were $
6.8 million
and $
6.5 million
, respectively. The cost of other inventories was determined by the first-in, first-out (“FIFO”) or average cost methods. If the FIFO method had been used to determine the cost of LIFO inventories, the amounts at which net inventories are stated would be higher than reported at
September 30, 2014
and
December 31, 2013
by $
6.1 million
and $
5.9 million
, respectively.
The Company establishes reserves for inventory estimated to be obsolete or unmarketable. Assumptions about future demand and market conditions are considered when estimating these reserves. The inventory valuation reserves were $
37.5 million
and $
34.2 million
at
September 30, 2014
and
December 31, 2013
, respectively.
Inventories, net of inventory valuation reserves, consist of the following:
(in thousands)
September 30, 2014
December 31, 2013
Finished goods
$
273,773
$
285,271
Work-in-process
66,831
67,718
Raw materials and supplies
81,881
85,570
Inventories, net
$
422,485
$
438,559
NOTE
8
– BENEFIT PLANS
The following sets forth the components of net periodic benefit cost of the Company’s defined benefit plans and for the Company’s other postemployment benefit plans for the
three and nine
months ended
September 30, 2014
and
2013
:
Defined Benefit Plans
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Service cost
$
3,371
$
3,728
$
10,473
$
11,113
Interest cost
2,742
2,486
8,468
7,408
Expected return on plan assets
(1,339
)
(1,252
)
(4,117
)
(3,729
)
Amortization of prior service credit
(33
)
(34
)
(102
)
(101
)
Amortization of net actuarial loss
699
1,292
2,116
3,840
Curtailments and settlement gains
—
(680
)
—
(1,305
)
Net periodic benefit cost
$
5,440
$
5,540
$
16,838
$
17,226
17
Other Postemployment Benefit Plans
Three Months Ended
Nine Months Ended
(in thousands)
2014
2013
2014
2013
Service cost
$
97
$
61
$
187
$
184
Interest cost
118
122
398
364
Amortization of net actuarial (gain) loss
(21
)
88
—
264
Net periodic benefit cost
$
194
$
271
$
585
$
812
The following sets forth the information related to the contributions to the Company’s benefit plans for
2014
:
(in thousands)
Pension
Benefits
Other
Postemployment Benefits
Actual contributions through September 30, 2014
$
8,967
$
196
Projected contributions for the remainder of the year
3,310
306
Total projected contributions
$
12,277
$
502
NOTE
9
– RESTRUCTURING AND OTHER COSTS
Restructuring Costs
During the
three and nine
months ended
September 30, 2014
, the Company recorded net restructuring costs of
$2.5 million
and
$4.5 million
, respectively. During the
three and nine
months ended
September 30, 2013
, the Company recorded net restructuring costs of
$2.4 million
and
$5.2 million
, respectively. These costs are recorded in “Restructuring and other costs” in the Consolidated Statements of Operations and the associated liabilities are recorded in “Accrued liabilities” in the Consolidated Balance Sheets.
At
September 30, 2014
, the Company’s restructuring accruals were as follows:
Severance
(in thousands)
2012 and
Prior Plans
2013 Plans
2014 Plans
Total
Balance at December 31, 2013
$
1,282
$
5,764
$
—
$
7,046
Provisions
144
288
3,670
4,102
Amounts applied
(691
)
(3,877
)
(679
)
(5,247
)
Change in estimates
(376
)
(747
)
(219
)
(1,342
)
Balance at September 30, 2014
$
359
$
1,428
$
2,772
$
4,559
Lease/Contract Terminations
(in thousands)
2012 and
Prior Plans
2013 Plans
2014 Plans
Total
Balance at December 31, 2013
$
748
$
98
$
—
$
846
Provisions
11
80
33
124
Amounts applied
(100
)
(266
)
—
(366
)
Change in estimate
(92
)
95
—
3
Balance at September 30, 2014
$
567
$
7
$
33
$
607
18
Other Restructuring Costs
(in thousands)
2012 and
Prior Plans
2013 Plans
2014 Plans
Total
Balance at December 31, 2013
$
58
$
658
$
—
$
716
Provisions
—
17
2,237
2,254
Amounts applied
(61
)
(389
)
(1,251
)
(1,701
)
Change in estimate
28
(274
)
—
(246
)
Balance at September 30, 2014
$
25
$
12
$
986
$
1,023
The following table provides the year-to-date changes in the restructuring accruals by segment:
(in thousands)
December 31,
2013
Provisions
Amounts
Applied
Change in Estimates
September 30, 2014
Dental Consumable and Certain International Businesses
$
656
$
1,885
$
(386
)
$
(141
)
$
2,014
Dental Specialty and Laboratory and Certain Global Distribution Businesses
6,333
3,613
(5,325
)
(1,275
)
3,346
Healthcare and Emerging Markets Businesses
1,245
689
(1,001
)
(104
)
829
All Other
374
293
(602
)
(65
)
—
Total
$
8,608
$
6,480
$
(7,314
)
$
(1,585
)
$
6,189
19
NOTE
10
– FINANCIAL INSTRUMENTS AND DERIVATIVES
Derivative Instruments and Hedging Activities
The Company’s activities expose it to a variety of market risks, which primarily include the risks related to the effects of changes in foreign currency exchange rates, interest rates and commodity prices. These financial exposures are monitored and managed by the Company as part of its overall risk management program. The objective of this risk management program is to reduce the volatility that these market risks may have on the Company’s operating results and equity. The Company employs derivative financial instruments to hedge certain anticipated transactions, firm commitments, or assets and liabilities denominated in foreign currencies. Additionally, the Company utilizes interest rate swaps to convert variable rate debt to fixed rate debt and to convert fixed rate debt to variable rate debt, cross currency basis swaps to convert debt denominated in one currency to another currency and commodity swaps to fix certain variable raw material costs.
Derivative Instruments Designated as Hedging
Cash Flow Hedges
The following table summarizes the notional amounts of cash flow hedges by derivative instrument type at
September 30, 2014
and the notional amounts expected to mature during the next 12 months, with a discussion of the various cash flow hedges by derivative instrument type following the table:
Aggregate
Notional
Amount
Aggregate Notional Amount Maturing within 12 Months
(in thousands)
Foreign exchange forward contracts
$
371,154
$
278,247
Interest rate swaps
182,496
—
Commodity contracts
1,949
1,949
Total derivative instruments designated as cash flow hedges
$
555,599
$
280,196
Foreign Exchange Risk Management
The Company uses a layered hedging program to hedge select anticipated foreign currency cash flows to reduce volatility in both cash flows and reported earnings of the consolidated Company. The Company accounts for the designated foreign exchange forward contracts as cash flow hedges. As a result, the Company records the fair value of the contracts primarily through AOCI based on the tested effectiveness of the foreign exchange forward contracts. The Company measures the effectiveness of cash flow hedges of anticipated transactions on a spot-to-spot basis rather than on a forward-to-forward basis. Accordingly, the spot-to-spot change in the derivative fair value will be deferred in AOCI and released and recorded on the Consolidated Statements of Operations in the same period that the hedged transaction is recorded. The time value component of the fair value of the derivative is deemed ineffective and is reported currently in “Other expense (income), net” on the Consolidated Statements of Operations in the period which it is applicable. Any cash flows associated with these instruments are included in cash from operating activities on the Consolidated Statements of Cash Flows. The Company hedges various currencies, with the most significant activity occurring in euros, Swedish kronor, Canadian dollars, and Swiss francs.
These foreign exchange forward contracts generally have maturities up to 18 months and the counterparties to the transactions are typically large international financial institutions.
Interest Rate Risk Management
The Company uses interest rate swaps to convert a portion of its variable interest rate debt to fixed interest rate debt. At
September 30, 2014
, the Company has two groups of significant interest rate swaps. On September 29, 2014, the Company replaced the maturing
12.6 billion
Japanese yen variable interest rate debt facility with a new variable rate facility for the same amount. In addition, the Company settled existing swaps that converted the underlying variable interest rate on the matured facility and issued new interest rate swaps with notional amounts totaling
12.6 billion
Japanese yen, which effectively converts the underlying variable interest rate on the new facility to a fixed interest rate of 0.9% for a term of five years ending September 2019. Another swap has a notional amount of
65.0 million
Swiss francs, and effectively converts the underlying variable interest rate of a Swiss franc denominated loan to a fixed interest rate of 0.7% for an initial term of five years, ending in September 2016.
20
The Company enters into interest rate swap contracts infrequently as they are only used to manage interest rate risk on long-term debt instruments and not for speculative purposes. Any cash flows associated with these instruments are included in cash from operating activities on the Consolidated Statements of Cash Flows.
Commodity Risk Management
The Company enters into precious metal commodity swap contracts to effectively fix certain variable raw material costs typically for up to 18 months. These swaps are used to stabilize the cost of components used in the production of certain of the Company’s products. The Company generally accounts for the commodity swaps as cash flow hedges. As a result, the Company records the fair value of the contracts primarily through AOCI based on the tested effectiveness of the commodity swaps. The Company measures the effectiveness of cash flow hedges of anticipated transactions on a spot-to-spot basis rather than on a forward-to-forward basis. Accordingly, the spot-to-spot change in the derivative fair value will be deferred in AOCI and released and recorded on the Consolidated Statements of Operations in the same period that the hedged transaction is recorded. The time value component of the fair value of the derivative is deemed ineffective and is reported currently in “Interest expense” on the Consolidated Statements of Operations in the period which it is applicable. Any cash flows associated with these instruments are included in cash from operating activities on the Consolidated Statements of Cash Flows.
The following tables summarize the amount of gains (losses) recorded in AOCI in the Consolidated Balance Sheets and income (expense) in the Company’s Consolidated Statements of Operations related to all cash flow hedges for the three months ended
September 30, 2014
and
2013
:
September 30, 2014
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Effective Portion Reclassified from AOCI into Income (Expense)
Ineffective Portion Recognized in Income (Expense)
(in thousands)
Effective Portion:
Interest rate swaps
$
332
Interest expense
$
(929
)
Foreign exchange forward contracts
7,440
Cost of products sold
(2,191
)
Foreign exchange forward contracts
322
SG&A expenses
(16
)
Commodity contracts
(311
)
Cost of products sold
(95
)
Ineffective Portion:
Foreign exchange forward contracts
Other expense (income), net
$
(146
)
Total in cash flow hedging
$
7,783
$
(3,231
)
$
(146
)
21
September 30, 2013
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Effective Portion Reclassified from AOCI into Income (Expense)
Ineffective Portion Recognized in Income (Expense)
(in thousands)
Effective Portion:
Interest rate swaps
$
(414
)
Interest expense
$
(924
)
Foreign exchange forward contracts
(2,488
)
Cost of products sold
460
Foreign exchange forward contracts
(273
)
SG&A expenses
(27
)
Commodity contracts
457
Cost of products sold
(190
)
Ineffective Portion:
Foreign exchange forward contracts
Other expense (income), net
$
134
Commodity contracts
Interest expense
(13
)
Total for cash flow hedging
$
(2,718
)
$
(681
)
$
121
The following tables summarize the amount of gains (losses) recorded in AOCI in the Consolidated Balance Sheets and income (expense) in the Company’s Consolidated Statements of Operations related to all cash flow hedges for the
nine
months ended
September 30, 2014
and
2013
:
September 30, 2014
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Effective Portion Reclassified from AOCI into Income (Expense)
Ineffective Portion Recognized in Income (Expense)
(in thousands)
Effective Portion:
Interest rate swaps
$
(205
)
Interest expense
$
(2,785
)
Foreign exchange forward contracts
3,871
Cost of products sold
(5,487
)
Foreign exchange forward contracts
357
SG&A expenses
(174
)
Commodity contracts
(108
)
Cost of products sold
(498
)
Ineffective Portion:
Foreign exchange forward contracts
Other expense (income), net
$
(191
)
Commodity contracts
Interest expense
(24
)
Total in cash flow hedging
$
3,915
$
(8,944
)
$
(215
)
22
September 30, 2013
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Effective Portion Reclassified from AOCI into Income (Expense)
Ineffective Portion Recognized in Income (Expense)
(in thousands)
Effective Portion:
Interest rate swaps
$
180
Interest expense
$
(2,755
)
Foreign exchange forward contracts
(3,790
)
Cost of products sold
1,589
Foreign exchange forward contracts
(184
)
SG&A expenses
(67
)
Commodity contracts
(802
)
Cost of products sold
12
Ineffective Portion:
Foreign exchange forward contracts
Other expense (income), net
$
323
Commodity contracts
Interest expense
(54
)
Total for cash flow hedging
$
(4,596
)
$
(1,221
)
$
269
Overall, the derivatives designated as cash flow hedges are considered to be highly effective. At
September 30, 2014
, the Company expects to reclassify
$1.6 million
of deferred net losses on cash flow hedges recorded in AOCI to the Consolidated Statements of Operations during the next 12 months. This reclassification is primarily due to the sale of inventory that includes hedged purchases and recognized interest expense on interest rate swaps. The term over which the Company is hedging exposures to variability of cash flows (for all forecasted transactions, excluding interest payments on variable interest rate debt) is typically 18 months.
For the rollforward of derivative instruments designated as cash flow hedges in AOCI see Note
3
, Comprehensive Income.
Hedges of Net Investments in Foreign Operations
The Company has significant investments in foreign subsidiaries the most significant of which are denominated in euros, Swiss francs, Japanese yen and Swedish kronor. The net assets of these subsidiaries are exposed to volatility in currency exchange rates. To hedge a portion of this exposure the Company employs both derivative and non-derivative financial instruments. The derivative instruments consist of foreign exchange forward contracts and cross currency basis swaps. The non-derivative instruments consist of foreign currency denominated debt held at the parent company level. Translation gains and losses related to the net assets of the foreign subsidiaries are offset by gains and losses in derivative and non-derivative financial instruments designated as hedges of net investments, which are included in AOCI. Any cash flows associated with these instruments are included in investing activities on the Consolidated Statements of Cash Flows except for derivative instruments that include an other-than-insignificant financing element, in which case all cash flows will be classified as financing activities on the Consolidated Statements of Cash Flows.
The following table summarizes the notional amounts of hedges of net investments by derivative instrument type at
September 30, 2014
and the notional amounts expected to mature during the next 12 months:
Aggregate
Notional
Amount
Aggregate Notional Amount Maturing within 12 Months
(in thousands)
Foreign exchange forward contracts
$
435,730
$
247,543
Total derivative instruments designated as net investment hedges
$
435,730
$
247,543
On February 14, 2014, the Company de-designated
449.8 million
euros of foreign exchange forward contracts that were previously designated as net investment hedges. The change in the value of the de-designated hedges will be recorded in “Other expense (income), net” on the Consolidated Statements of Operations and will offset the change in the value of non-designated
23
euro denominated cross currency basis swaps as further noted in the section below titled Derivative Instruments Not Designated as Hedges.
On September 4, 2014, the Company settled and replaced with new contracts net investment hedges totaling
432.5 million
Swiss francs. The settled hedge instruments were cross currency basis swaps that matured periodically through April 2018. The Company replaced these hedges with new foreign exchange forwards contracts, totaling
258.1 million
Swiss francs, which have layered maturity dates from December 2014 through September 2016. These settled net investment hedges resulted in cash receipts totaling $
0.1 million
during September 2014.
The fair value of the cross currency basis swaps and foreign exchange forward contracts is the estimated amount the Company would receive or pay at the reporting date, taking into account the effective interest rates, cross currency swap basis rates and foreign exchange rates. The effective portion of the change in the value of these derivatives is recorded in AOCI, net of tax effects.
The following tables summarize the amount of gains (losses) recorded in AOCI on the Consolidated Balance Sheets and income (expense) on the Company’s Consolidated Statements of Operations related to the hedges of net investments for the three months ended
September 30, 2014
and
2013
:
September 30, 2014
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Recognized in Income (Expense)
(in thousands)
Effective Portion:
Cross currency basis swaps
$
22,427
Interest income
$
501
Interest expense
(1,726
)
Foreign exchange forward contracts
21,167
Other expense (income), net
569
Total for net investment hedging
$
43,594
$
(656
)
September 30, 2013
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Recognized in Income (Expense)
(in thousands)
Effective Portion:
Cross currency basis swaps
$
(49,614
)
Interest income
$
1,331
Interest expense
755
Total for net investment hedging
$
(49,614
)
$
2,086
The following tables summarize the amount of gains (losses) recorded in AOCI on the Consolidated Balance Sheets and income (expense) on the Company’s Consolidated Statements of Operations related to the hedges of net investments for the
nine
months ended
September 30, 2014
and
2013
:
September 30, 2014
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Recognized in Income (Expense)
(in thousands)
Effective Portion:
Cross currency basis swaps
$
19,340
Interest income
$
1,852
Interest expense
(1,569
)
Foreign exchange forward contracts
25,508
Other expense (income), net
743
Total for net investment hedging
$
44,848
$
1,026
24
September 30, 2013
Gain (Loss) in AOCI
Consolidated Statements of Operations Location
Recognized in Income (Expense)
(in thousands)
Effective Portion:
Cross currency basis swaps
$
(23,464
)
Interest income
$
3,988
Interest expense
497
Total for net investment hedging
$
(23,464
)
$
4,485
Fair Value Hedges
The Company uses interest rate swaps to convert a portion of its fixed interest rate debt to variable interest rate debt. The Company has a group of U.S. dollar denominated interest rate swaps with an initial total notional value of
$150.0 million
to effectively convert the underlying fixed interest rate of
4.1%
on the Company’s
$250.0 million
Private Placement Notes (“PPN”) to variable rate for an initial term of
five
years, ending February 2016. The notional value of the swaps will decline proportionately as portions of the PPN mature. These interest rate swaps are designated as fair value hedges of the interest rate risk associated with the hedged portion of the fixed rate PPN. Accordingly, the Company will carry the portion of the hedged debt at fair value, with the change in debt and swaps offsetting each other on the Consolidated Statements of Operations. Any cash flows associated with these instruments are included in operating activities on the Consolidated Statements of Cash Flows.
The following table summarizes the notional amounts of fair value hedges by derivative instrument type at
September 30, 2014
and the notional amounts expected to mature during the next 12 months:
Aggregate
Notional
Amount
Aggregate Notional Amount Maturing within 12 Months
(in thousands)
Interest rate swaps
$
105,000
$
60,000
The following tables summarize the amount of income (expense) recorded on the Company’s Consolidated Statements of Operations related to the hedges of fair value for the
three and nine
months ended
September 30, 2014
and
2013
:
Consolidated Statements of Operations Location
Income (Expense) Recognized
Three Months Ended September 30,
Nine Months Ended September 30,
(in thousands)
2014
2013
2014
2013
Interest rate swaps
Interest expense
$
(107
)
$
251
$
113
$
163
Derivative Instruments Not Designated as Hedges
The Company enters into derivative instruments with the intent to partially mitigate the foreign exchange revaluation risk associated with recorded assets and liabilities that are denominated in a non-functional currency. The gains and losses on these derivative transactions offset the gains and losses generated by the revaluation of the underlying non-functional currency balances and are recorded in “Other expense (income), net” on the Consolidated Statements of Operations. The Company primarily uses foreign exchange forward contracts and cross currency basis swaps to hedge these risks. Any cash flows associated with the foreign exchange forward contracts and interest rate swaps not designated as hedges are included in cash from operating activities on the Consolidated Statements of Cash Flows. Any cash flows associated with the cross currency basis swaps not designated as hedges are included in investing activities on the Consolidated Statements of Cash Flows except for derivative instruments that include an other-than-insignificant financing element, in which case the cash flows will be classified as financing activities on the Consolidated Statements of Cash Flows.
25
The following tables summarize the aggregate notional amounts of the Company’s economic hedges not designated as hedges by derivative instrument types at
September 30, 2014
and the notional amounts expected to mature during the next 12 months:
Aggregate
Notional
Amount
Aggregate Notional Amount Maturing within 12 Months
(in thousands)
Foreign exchange forward contracts
$
1,075,094
$
1,075,094
Interest rate swaps
3,192
912
Cross currency basis swaps
637,528
637,528
Total for instruments not designated as hedges
$
1,715,814
$
1,713,534
The Company maintains Swiss franc denominated cross currency basis swaps to offset an intercompany Swiss franc note receivable at a U.S. dollar functional entity. The hedge declines each quarter to coincide with expected repayments of the note. At
September 30, 2014
, the remaining notional value of the cross currency swaps was
66.4 million
Swiss francs.
On February 14, 2014, a series of U.S. dollar denominated intercompany note receivables were transferred from a euro functional entity to a U.S. dollar functional entity at which point the underlying foreign currency revaluation risk that was hedged by non-designated cross currency swaps totaling
449.8 million
euro was eliminated. As a result, the company de-designated an offsetting amount of
449.8 million
euro of net investment hedges. The change in the value of the de-designated net investment hedges will be recorded in “Other expense (income), net” on the Consolidated Statements of Operations and will offset the change in the value of the non-designated euro denominated cross currency swaps until both sets of hedges mature in December 2014.
The following table summarizes the amounts of gains (losses) recorded on the Company’s Consolidated Statements of Operations related to the economic hedges not designated as hedging for the
three and nine
months ended
September 30, 2014
and
2013
:
Consolidated Statements of Operations Location
Gain (Loss) Recognized
Three Months Ended September 30,
(in thousands)
2014
2013
Foreign exchange forward contracts (a)
Other expense (income), net
$
36,759
$
3,110
DIO equity option contracts
Other expense (income), net
(34
)
8
Interest rate swaps
Interest expense
(20
)
(7
)
Cross currency basis swaps (a)
Other expense (income), net
(40,596
)
10,625
Total for instruments not designated as hedges
$
(3,891
)
$
13,736
(a) The gains and losses on these derivative transactions offset the gains and losses generated by the revaluation of the underlying non-functional currency balances which are recorded in “Other expense (income), net” on the Consolidated Statements of Operations.
Consolidated Statements of Operations Location
Gain (Loss) Recognized
Nine Months Ended September 30,
(in thousands)
2014
2013
Foreign exchange forward contracts (b)
Other expense (income), net
$
31,635
$
6,193
DIO equity option contracts
Other expense (income), net
(169
)
20
Interest rate swaps
Interest expense
(47
)
14
Cross currency basis swaps (b)
Other expense (income), net
(43,776
)
9,250
Total for instruments not designated as hedges
$
(12,357
)
$
15,477
(b) The gains and losses on these derivative transactions offset the gains and losses generated by the revaluation of the underlying non-functional currency balances which are recorded in “Other expense (income), net” on the Consolidated Statements of Operations.
26
Consolidated Balance Sheets Location of Derivative Fair Values
The following tables summarize the fair value and consolidated balance sheet location of the Company’s derivatives at
September 30, 2014
and
December 31, 2013
:
September 30, 2014
(in thousands)
Prepaid
Expenses
and Other
Current Assets, Net
Other
Noncurrent
Assets, Net
Accrued
Liabilities
Other
Noncurrent
Liabilities
Designated as Hedges
Foreign exchange forward contracts
$
17,622
$
7,929
$
2,055
$
288
Commodity contracts
—
—
258
—
Interest rate swaps
1,277
445
587
689
Total
$
18,899
$
8,374
$
2,900
$
977
Not Designated as Hedges
Foreign exchange forward contracts
$
50,435
$
—
$
5,020
$
—
DIO equity option contracts
—
—
—
289
Interest rate swaps
—
—
75
170
Cross currency basis swaps
1,622
—
81,995
—
Total
$
52,057
$
—
$
87,090
$
459
December 31, 2013
(in thousands)
Prepaid
Expenses
and Other
Current Assets, Net
Other
Noncurrent
Assets, Net
Accrued
Liabilities
Other
Noncurrent
Liabilities
Designated as Hedges
Foreign exchange forward contracts
$
1,517
$
255
$
10,280
$
940
Commodity contracts
—
1
434
1
Interest rate swaps
789
1,617
466
419
Cross currency basis swaps
530
—
2,223
16,413
Total
$
2,836
$
1,873
$
13,403
$
17,773
Not Designated as Hedges
Foreign exchange forward contracts
$
3,128
$
—
$
2,328
$
—
DIO equity option contracts
—
—
—
142
Interest rate swaps
—
—
85
256
Cross currency basis swaps
—
—
38,551
1,941
Total
$
3,128
$
—
$
40,964
$
2,339
Balance Sheet Offsetting
Substantially all of the Company’s derivative contracts are subject to netting arrangements, whereby the right to offset occurs in the event of default or termination in accordance with the terms of the arrangements with the counterparty. While these contracts contain the enforceable right to offset through netting arrangements with the same counterparty, the Company elects to present them on a gross basis on the Consolidated Balance Sheets.
27
Offsetting of financial assets and liabilities under netting arrangements at
September 30, 2014
:
Gross Amounts Not Offset in the Consolidated Balance Sheets
(in thousands)
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
$
75,986
$
—
$
75,986
$
(15,258
)
$
—
$
60,728
Interest rate swaps
1,722
—
1,722
(780
)
—
942
Cross currency basis swaps
1,622
—
1,622
(926
)
—
696
Total Assets
$
79,330
$
—
$
79,330
$
(16,964
)
$
—
$
62,366
Gross Amounts Not Offset in the Consolidated Balance Sheets
(in thousands)
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
$
7,362
$
—
$
7,362
$
(4,791
)
$
—
$
2,571
Commodity contracts
258
—
258
—
—
258
DIO equity option contracts
289
—
289
—
—
289
Interest rate swaps
1,522
—
1,522
(1,170
)
—
352
Cross currency basis swaps
81,995
—
81,995
(11,003
)
—
70,992
Total Liabilities
$
91,426
$
—
$
91,426
$
(16,964
)
$
—
$
74,462
28
Offsetting of financial assets and liabilities under netting arrangements at
December 31, 2013
:
Gross Amounts Not Offset in the Consolidated Balance Sheets
(in thousands)
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
$
4,900
$
—
$
4,900
$
(4,641
)
$
—
$
259
Commodity contracts
1
—
1
(1
)
—
—
Interest rate swaps
2,406
—
2,406
(1,979
)
—
427
Cross currency basis swaps
530
—
530
(530
)
—
—
Total Assets
$
7,837
$
—
$
7,837
$
(7,151
)
$
—
$
686
Gross Amounts Not Offset in the Consolidated Balance Sheets
(in thousands)
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
$
13,548
$
—
$
13,548
$
(3,467
)
$
—
$
10,081
Commodity contracts
435
—
435
(1
)
—
434
DIO equity option contracts
142
—
142
—
—
142
Interest rate swaps
1,226
—
1,226
(62
)
—
1,164
Cross currency basis swaps
59,128
—
59,128
(3,621
)
—
55,507
Total Liabilities
$
74,479
$
—
$
74,479
$
(7,151
)
$
—
$
67,328
NOTE
11
– FAIR VALUE MEASUREMENT
The Company records financial instruments at fair value with unrealized gains and losses related to certain financial instruments reflected in AOCI on the Consolidated Balance Sheets. In addition, the Company recognizes certain liabilities at fair value. The Company applies the market approach for recurring fair value measurements. Accordingly, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value of financial instruments is determined by reference to various market data and other valuation techniques as appropriate. The Company believes the carrying amounts of cash and cash equivalents, accounts receivable (net of allowance for doubtful accounts), prepaid expenses and other current assets, accounts payable, accrued liabilities, income taxes payable and notes payable approximate fair value due to the short-term nature of these instruments. The Company estimated the fair value and carrying value of total long-term debt, including the current portion, was $
1,314.5 million
and $
1,275.7 million
, respectively, at
September 30, 2014
. At
December 31, 2013
, the Company estimated the fair value and carrying value, including the current portion, was $
1,387.7 million
and $
1,370.8 million
, respectively. The interest rate on the $
450.0 million
Senior Notes, the $
300.0 million
Senior Notes, and the $
250.0 million
PPN are fixed rates of
4.2%
,
2.8%
and
4.1%
, respectively, and their fair value is
29
based on the interest rates as of
September 30, 2014
. The interest rates on variable rate term loan debt and commercial paper are consistent with current market conditions, therefore the fair value of these instruments approximates their carrying values.
The following tables set forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at
September 30, 2014
and
December 31, 2013
, which are classified as “Cash and cash equivalents,” “Prepaid expenses and other current assets, net,” “Other noncurrent assets, net,” “Accrued liabilities,” and “Other noncurrent liabilities” in the Consolidated Balance Sheets. Financial assets and liabilities that are recorded at fair value as of the balance sheet date are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
September 30, 2014
(in thousands)
Total
Level 1
Level 2
Level 3
Assets
Interest rate swaps
$
1,722
$
—
$
1,722
$
—
Cross currency basis swaps
1,622
—
1,622
—
Foreign exchange forward contracts
75,986
—
75,986
—
DIO Corporation convertible bonds
65,453
—
—
65,453
Total assets
$
144,783
$
—
$
79,330
$
65,453
Liabilities
Interest rate swaps
$
1,521
$
—
$
1,521
$
—
Commodity contracts
258
—
258
—
Cross currency basis swaps
81,995
—
81,995
—
Foreign exchange forward contracts
7,363
—
7,363
—
Long term debt
106,023
—
106,023
—
DIO equity option contracts
289
—
—
289
Total liabilities
$
197,449
$
—
$
197,160
$
289
December 31, 2013
(in thousands)
Total
Level 1
Level 2
Level 3
Assets
Interest rate swaps
$
2,406
$
—
$
2,406
$
—
Commodity contracts
1
—
1
—
Cross currency basis swaps
530
—
530
—
Foreign exchange forward contracts
4,900
—
4,900
—
DIO Corporation convertible bonds
70,019
—
—
70,019
Total assets
$
77,856
$
—
$
7,837
$
70,019
Liabilities
Interest rate swaps
$
1,226
$
—
$
1,226
$
—
Commodity contracts
435
—
435
—
Cross currency basis swaps
59,128
—
59,128
—
Foreign exchange forward contracts
13,548
—
13,548
—
Long term debt
152,370
—
152,370
—
DIO equity option contracts
142
—
—
142
Total liabilities
$
226,849
$
—
$
226,707
$
142
Derivative valuations are based on observable inputs to the valuation model including interest rates, foreign currency exchange rates, future commodities prices and credit risks. As discussed in Note
10
, Financial Instruments and Derivatives, commodity
30
contracts, certain interest rate swaps and foreign exchange forward contracts are considered cash flow hedges. In addition, certain cross currency basis swaps and foreign exchange forward contracts are considered hedges of net investments in foreign operations.
The Company uses the income method valuation technique to estimate the fair value of the DIO Corporation convertible bonds. The significant unobservable inputs for valuing the corporate bonds are DIO Corporation’s stock volatility factor of approximately
40%
and corporate bond rating which implies approximately a
9.3%
discount rate on the valuation model. Significant observable inputs used to value the corporate bonds include foreign exchange rates and DIO Corporation’s period-ending market stock price.
The Company has valued the DIO equity option contracts using a Monte Carlo simulation which uses several estimates and probability assumptions by management including the future stock price, the stock price as a multiple of DIO earnings and the probability of the sellers to reduce their shares held by selling into the open market. The fair value of equity option contracts are reported in “Other noncurrent liabilities,” on the Consolidated Balance Sheets and changes in the fair value are reported in “Other expense (income), net” in the Consolidated Statements of Operations.
The following table presents a rollforward of the Company’s Level 3 holdings measured at fair value on a recurring basis using unobservable inputs:
(in thousands)
DIO Corporation
Convertible
Bonds
DIO Equity
Options
Contracts
Balance at December 31, 2013
$
70,019
$
(142
)
Unrealized gain:
Reported in AOCI, pretax
1,246
—
Unrealized loss:
Reported in other expense (income), net
—
(169
)
Effects of exchange rate changes
(5,812
)
22
Balance at September 30, 2014
$
65,453
$
(289
)
For the
nine
months ended
September 30, 2014
, there were no purchases, issuances or transfers of Level 3 financial instruments.
NOTE
12
– INCOME TAXES
Uncertainties in Income Taxes
The Company recognizes in the interim consolidated financial statements, the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position.
It is reasonably possible that certain amounts of unrecognized tax benefits will significantly increase or decrease within 12 months of the reporting date of the Company’s interim consolidated financial statements. Final settlement and resolution of outstanding tax matters in various jurisdictions during the next twelve months could include unrecognized tax benefits of approximately $
23.6 million
. Of this total, approximately $
7.0 million
represents the amount of unrecognized tax benefits that, if recognized would affect the effective income tax rate. In addition, expiration of statutes of limitation in various jurisdictions during the next 12 months could include unrecognized tax benefits of approximately
$0.3 million
.
Other Tax Matters
For the
nine
months ended
September 30, 2014
, the effective tax rate was unfavorably impacted by the Company’s change in the mix of consolidated earnings. For the
nine
months ended
September 30, 2013
, the Company recorded a tax benefit of
$9.4 million
related to U.S. federal legislative changes enacted in January 2013, relating to 2012, and
$9.3 million
of benefits related to prior year tax matters.
31
NOTE
13
– FINANCING ARRANGEMENTS
The Company refinanced the first required payment of
$75.0 million
under the PPN due February 2016 by issuing commercial paper. The second required payment of
$100.0 million
due in February 2015 has been classified as current on the Consolidated Balance Sheets.
The Company repaid the first annual principal amortization of
$8.8 million
representing a 5% mandatory principal amortization due in each of the first six years under the terms of the PNC Term Loan with a final maturity of August 26, 2020. The second annual installment in the amount of
$8.8 million
will be due in August 2015 and has been classified as current on the Consolidated Balance Sheets.
On July 23, 2014, the Company entered into an Amended and Extended Revolving Credit Agreement to replace the 2011 Revolving Credit Agreement dated July 27, 2011, that had provided for a multi-currency revolving credit facility in an aggregate amount of up to
$500.0 million
through July 27, 2016. The new Credit Agreement provides for a new five year,
$500.0 million
multi-currency revolving credit facility through July 23, 2019 (the “Facility”) to provide working capital from time to time for the Company and for other general corporate purposes. The Facility is unsecured and contains certain affirmative and negative covenants, which are generally consistent with the prior agreement, relating to the Company’s operations and financial condition, including prescribed leverage and interest coverage ratios. The Facility contains customary events of default. Upon the occurrence of an event of default, all outstanding borrowings under the Credit Agreement may be accelerated and become immediately due and payable. At
September 30, 2014
, there were no outstanding borrowings, in the form of issued commercial paper, under the current multi-currency revolving facility.
On September 29, 2014, the Company entered into a new Samurai Loan Agreement to replace the maturing Samurai Loan Agreement dated August 27, 2011, in an aggregate amount of
12.6 billion
Japanese yen. The new Samurai Loan Agreement (“Samurai Loan”) provides for a new five-year,
12.6 billion
Japanese yen term loan through September 30, 2019. The Samurai Loan is designated as a net investment hedge. The Samurai Loan is unsecured and contains certain affirmative and negative covenants relating to the Company’s operations and financial condition, including prescribed leverage and interest coverage ratios. The Samurai Loan contains customary events of default. Upon the occurrence of an event of default, all outstanding borrowings under the Samurai Loan may be accelerated and become immediately due and payable.
The Company’s revolving credit facility, term loans and PPN contain certain affirmative and negative covenants relating to the Company's operations and financial condition. At
September 30, 2014
, the Company was in compliance with all debt covenants.
At
September 30, 2014
, the Company had total unused lines of credit, including lines available under its short-term arrangements and revolving credit agreement, of
$567.7 million
.
NOTE
14
– GOODWILL AND INTANGIBLE ASSETS
The Company performed the required annual impairment tests of goodwill as of April 30, 2014 on 15 reporting units. As discussed in Note 6, Segment Information, effective in the first quarter of 2014, the Company realigned reporting responsibilities for multiple locations. For any realignment that resulted in reporting unit changes, the Company applied the relative fair value method to determine the reallocation of goodwill of the associated reporting units.
To determine the fair value of the Company’s reporting units, the Company uses a discounted cash flow model with market-based support as its valuation technique to measure the fair value for its reporting units. The discounted cash flow model uses five-year forecasted cash flows plus a terminal value based on a multiple of earnings. In addition, the Company applies gross margin and operating expense assumptions consistent with historical trends. The total cash flows were discounted based on a range between
8.6%
to
14.0%
, which included assumptions regarding the Company’s weighted-average cost of capital. The Company considered the current market conditions both in the U.S. and globally, when determining its assumptions. Lastly, the Company reconciled the aggregated fair values of its reporting units to its market capitalization, which included a reasonable control premium based on market conditions. As a result of the annual impairment tests of goodwill, no impairment was identified.
In addition, the Company assessed the annual impairment of indefinite-lived intangible assets as of April 30, 2014, which largely consists of acquired tradenames, in conjunction with the annual impairment tests of goodwill. The performance of the Company’s annual impairment test did not result in any impairment of the Company’s indefinite-lived assets.
32
A reconciliation of changes in the Company’s goodwill is as follows:
(in thousands)
Dental Consumable Businesses and Certain International Businesses
Dental Specialty and Laboratory Businesses and Certain Global Distribution Businesses
Healthcare and Emerging Markets Businesses
Total
Balance at December 31, 2013
$
325,044
$
1,576,126
$
380,426
$
2,281,596
Adjustments of provisional amounts on prior acquisitions
—
(240
)
—
(240
)
Effects of exchange rate changes
(4,784
)
(100,804
)
(15,072
)
(120,660
)
Balance at September 30, 2014
$
320,260
$
1,475,082
$
365,354
$
2,160,696
Identifiable definite-lived and indefinite-lived intangible assets consist of the following:
September 30, 2014
December 31, 2013
(in thousands)
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Patents
$
178,007
$
(95,318
)
$
82,689
$
181,847
$
(91,736
)
$
90,111
Trademarks
79,120
(37,372
)
41,748
85,922
(35,994
)
49,928
Licensing agreements
31,507
(22,343
)
9,164
31,950
(20,992
)
10,958
Customer relationships
470,955
(101,122
)
369,833
497,108
(82,381
)
414,727
Total definite-lived
$
759,589
$
(256,155
)
$
503,434
$
796,827
$
(231,103
)
$
565,724
Indefinite-lived Trademarks and In-process R&D
$
206,678
$
—
$
206,678
$
229,599
$
—
$
229,599
Total identifiable intangible assets
$
966,267
$
(256,155
)
$
710,112
$
1,026,426
$
(231,103
)
$
795,323
NOTE
15
– COMMITMENTS AND CONTINGENCIES
Litigation
On June 18, 2004, Marvin Weinstat, DDS and Richard Nathan, DDS filed a class action suit in San Francisco County, California alleging that the Company misrepresented that its Cavitron® ultrasonic scalers are suitable for use in oral surgical procedures.
The Complaint seeks a recall of the product and refund of its purchase price to dentists who have purchased it for use in oral surgery. The Court certified the case as a class action in June 2006 with respect to the breach of warranty and unfair business practices claims. The class that was certified is defined as California dental professionals who, at any time during the period beginning June 18, 2000 through September 14, 2012, purchased and used one or more Cavitron® ultrasonic scalers for the performance of oral surgical procedures on their patients, which Cavitrons® were accompanied by Directions for Use that “Indicated” Cavitron® use for “periodontal debridement for all types of periodontal disease.” The case went to trial in September 2013, and on January 22, 2014, the San Francisco Superior Court issued its decision in the Company’s favor, rejecting all of the plaintiffs’ claims. The plaintiffs have appealed the Superior Court’s decision, and the appeal is now pending. The Company intends to defend against this appeal.
On December 12, 2006, a Complaint was filed by Carole Hildebrand, DDS and Robert Jaffin, DDS in the Eastern District of Pennsylvania (the Plaintiffs subsequently added Dr. Mitchell Goldman as a named class representative). The case was filed by the same law firm that filed the Weinstat case in California. The Complaint asserts putative class action claims on behalf of dentists located in New Jersey and Pennsylvania.
The Complaint seeks damages and asserts that the Company’s Cavitron® ultrasonic scaler was negligently designed and sold in breach of contract and warranty arising from misrepresentations about the potential uses of the product because it cannot assure the delivery of potable or sterile water. Following grant of a Company Motion and dismissal of the case for lack of jurisdiction, the plaintiffs filed a second complaint under the name of Dr. Hildebrand’s corporate practice, Center City Periodontists, asserting the same allegations (this case is now proceeding under the name “Center City
33
Periodontists”). The plaintiffs moved to have the case certified as a class action, to which the Company has objected and filed its brief. The Court has not yet ruled on class certification. The Court subsequently granted a Motion filed by the Company and dismissed plaintiffs’ New Jersey Consumer Fraud and negligent design claims, leaving only a breach of express warranty claim, in response to which the Company has filed a Motion for Summary Judgment.
On January 20, 2014, the Company was served with a qui tam complaint filed by two former and one current employee of the Company under the Federal False Claims Act and equivalent state and city laws. The lawsuit was previously under seal in the U.S. District Court for the Eastern District of Pennsylvania
. The complaint alleges, among other things, that the Company engaged in various illegal marketing activities, and thereby caused dental and other healthcare professionals to file false claims for reimbursement with Federal and State governments. The relators seek injunctive relief, fines, treble damages, and attorneys’ fees and costs. On January 27, 2014, the United States filed with the Court a notice that it had elected not to intervene in the
qui tam
action at this time. The United States’ notice indicated that the named state and city co-plaintiffs had authorized the United States to communicate to the Court that they also had decided not to intervene at this time. These non-intervention decisions do not prevent the
qui tam
relators from litigating this action, and the United States and/or the named states and/or cities may seek to intervene in the action at a later time. On September 4, 2014, the Company’s motion to dismiss the complaint was granted in part and denied in part. The Company intends to vigorously defend itself in the litigation.
The Company does not believe a loss is probable related to the above litigation. Further a reasonable estimate of a possible range of loss cannot be made. In the event that one or more of these matters is unfavorably resolved, it is possible the Company’s results from operations could be materially impacted.
In 2012, the Company received subpoenas from the United States Attorney’s Office for the Southern District of Indiana (the “USAO”) and from the Office of Foreign Assets Control of the United States Department of the Treasury (“OFAC”) requesting documents and information related to compliance with export controls and economic sanctions regulations by certain of its subsidiaries. The Company has voluntarily contacted OFAC and the Bureau of Industry and Security of the United States Department of Commerce (“BIS”), in connection with these matters as well as regarding compliance with export controls and economic sanctions regulations by certain other business units of the Company identified in connection with an internal review by the Company. The Company is cooperating with the USAO, OFAC and BIS with respect to these matters.
At this stage of the inquiries, the Company is unable to predict the ultimate outcome of these matters or what impact, if any, the outcome of these matters might have on the Company’s consolidated financial position, results of operations or cash flows. Violations of export control or economic sanctions laws or regulations could result in a range of governmental enforcement actions, including fines or penalties, injunctions and/or criminal or other civil proceedings, which actions could have a material adverse effect on the Company’s reputation, business, financial condition and results of operations. At this time, no claims have been made against the Company.
In addition to the matters disclosed above, the Company is, from time to time, subject to a variety of litigation and similar proceedings incidental to its business. These legal matters primarily involve claims for damages arising out of the use of the Company’s products and services and claims relating to intellectual property matters including patent infringement, employment matters, tax matters, commercial disputes, competition and sales and trading practices, personal injury and insurance coverage. The Company may also become subject to lawsuits as a result of past or future acquisitions or as a result of liabilities retained from, or representations, warranties or indemnities provided in connection with, divested businesses. Some of these lawsuits may include claims for punitive and consequential, as well as compensatory damages. Based upon the Company’s experience, current information and applicable law, it does not believe that these proceedings and claims will have a material adverse effect on its consolidated results of operations, financial position or liquidity. However, in the event of unexpected further developments, it is possible that the ultimate resolution of these matters, or other similar matters, if unfavorable, may be materially adverse to the Company’s business, financial condition, results of operations or liquidity.
While the Company maintains general, products, property, workers’ compensation, automobile, cargo, aviation, crime, fiduciary and directors’ and officers’ liability insurance up to certain limits that cover certain of these claims, this insurance may be insufficient or unavailable to cover such losses. In addition, while the Company believes it is entitled to indemnification from third parties for some of these claims, these rights may also be insufficient or unavailable to cover such losses.
Purchase Commitments
From time to time, the Company enters into long-term inventory purchase commitments with minimum purchase requirements for raw materials and finished goods to ensure the availability of products for production and distribution. These commitments may have a significant impact on levels of inventory maintained by the Company.
34
DENTSPLY International Inc. and Subsidiaries
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
This report contains information that may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, the use of terms such as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “forecast,” “project,” “anticipate,” and similar expressions identify forward-looking statements. All statements that address operating performance, events or developments that DENTSPLY International Inc. (“DENTSPLY” or the “Company”) expects or anticipates will occur in the future are forward-looking statements. Forward-looking statements are based on management's current expectations and beliefs, and are inherently susceptible to uncertainty, risks, and changes in circumstances that could cause actual results to differ materially from the Company's historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to, those described in Part I, Item 1A (“Risk Factors”) of the Company's Form 10-K for the year ended December 31,
2013
and those described from time to time in our future reports filed with the Securities and Exchange Commission. The Company undertakes no duty and has no obligation to update forward-looking statements as a result of future events or developments.
OVERVIEW
Highlights
•
For the quarter ended September 30, 2014, worldwide internal sales growth was 2.4%, with positive internal growth in all major geographic regions. Internal growth in the U.S. was 2.0% for the quarter, while internal growth for Europe and the Rest of World regions were 1.0% and 5.9%, respectively.
•
Third quarter 2014 earnings per diluted share of $0.52 decreased by 5.5% from $0.55 in the prior year period. On an adjusted basis (a non-GAAP measure), third quarter 2014 earnings per diluted share of $0.62 grew 8.8% from $0.57 in the same period in the prior year.
•
Operating margin for the first nine months of 2014 was 15.5%, an increase of 90 basis points as compared to 14.6% for the first nine months of 2013.
•
Operating cash flow for the nine months ended September 30, 2014 was $367.8 million compared to $258.3 million for the nine months ended September 30, 2013.
Company Profile
DENTSPLY International Inc. is a leading manufacturer and distributor of dental and other consumable medical device products. The Company believes it is the world’s largest manufacturer of consumable dental products for the professional dental market. 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. The Company also has strategically located distribution centers to enable it to better serve its customers and increase its operating efficiency. While the United States and Europe are the Company’s largest markets, the Company serves all major markets worldwide.
Principal Products
The Company has four principal product categories: 1) Dental Consumable Products; 2) Dental Laboratory Products; 3) Dental Specialty Products; and 4) Consumable Medical Device Products.
Dental consumable products consist of dental supplies and devices and small equipment used in dental offices for the treatment of patients. The Company manufactures thousands of different dental consumable products marketed under more than one hundred brand names. DENTSPLY’s dental consumable products within this category include dental anesthetics, prophylaxis paste, dental sealants, impression materials, restorative materials, tooth whiteners and topical fluoride. Small equipment products in the dental consumable category consist of various durable goods used in dental offices for treatment of patients. DENTSPLY’s small equipment products include dental handpieces, intraoral curing light systems, dental diagnostic systems, and ultrasonic scalers and polishers.
35
DENTSPLY’s products in the dental laboratory products category include dental prosthetics, including artificial teeth, precious metal dental alloys, dental ceramics and crown and bridge materials. Equipment in this category includes computer aided design and machining (CAD/CAM) ceramic systems and porcelain furnaces.
Dental specialty products are specialized treatment products used within the dental office and laboratory settings. DENTSPLY’s products in this category include endodontic (root canal) instruments and materials, implants and related products, bone grafting materials, 3D digital scanning and treatment planning software, orthodontic appliances and accessories.
Consumable medical device products consist mainly of urology catheters, certain surgical products, medical drills and other non-medical products.
Principal Measurements
The principal measurements used by the Company in evaluating its business are: (1) internal sales growth by geographic region; (2) constant currency sales growth by geographic region; (3) operating margins of each reportable segment including product pricing and cost controls; (4) the development, introduction and contribution of innovative new products; and (5) sales growth through acquisition.
The Company defines “internal sales growth” as the increase or decrease in net sales from period to period, excluding (1) precious metal content; (2) the impact of changes in currency exchange rates; and (3) net acquisition sales growth. The Company defines “net acquisition sales growth” as the net sales, excluding precious metal content, for a period of twelve months following the transaction date of businesses that have been acquired, less the net sales, excluding precious metal content, for a period of twelve months prior to the transaction date of businesses that have been divested. The Company defines “constant currency sales growth” as internal sales growth plus net acquisition sales growth.
The primary drivers of internal growth includes global dental market growth, innovation and new products launched by the Company, and continued investments in sales and marketing resources, including clinical education. Management believes that over time, the Company’s ability to execute its strategies allows it to grow at a modest premium to the growth rate of the underlying dental market. Management further believes that the global dental market has generally in the past and should over time in the future grow at a premium to underlying economic growth rates. Considering all of these factors, the Company assumes that the long-term growth rate for the dental market will range from 3% to 6% on average and that the Company targets a slight premium to market growth. Over the past several years, growth in the global dental and other healthcare markets have been restrained by lower economic growth in Western Europe and certain other markets compared to historical averages and, accordingly, market growth rates, and the Company’s internal growth rate remains uncertain in the near term.
The Company’s business is subject to quarterly fluctuations of consolidated net sales and net income. The Company typically implements most of its price changes at the beginning of the first or fourth quarters. Price changes, other marketing and promotional programs as well as the management of inventory levels by distributors and the implementation of strategic initiatives, may impact sales levels in a given period.
The Company also has a focus on maximizing operational efficiencies. Management continues to evaluate the consolidation of operations or functions to reduce costs. In addition, the Company remains focused on enhancing efficiency through expanded use of technology and process improvement initiatives. The Company believes that the benefits from these initiatives will improve the cost structure and help offset areas of rising costs such as energy, employee benefits and regulatory oversight and compliance. In connection with these efforts, the Company targets adjusted operating income margins to expand to 20% as the benefits of these initiatives are realized over time. In addition, the Company expects that it will record restructuring charges, from time to time, associated with such initiatives. These restructuring charges could be material to the Company’s consolidated financial statements and there can be no assurance that the target adjusted operating income margins will be achieved. Consistent with these efforts, the Company recently announced it is proposing steps in Germany to reorganize elements of its laboratory business and associated manufacturing capabilities. The Company seeks to realign its portfolio of laboratory products, with increased focus on innovative prosthetics materials while deemphasizing its CAD/CAM equipment business. As required under German law, the Company has entered into a statutory co-determination process under which it will collaborate with the appropriate labor groups to jointly define the infrastructure and staffing adjustments necessary to support this initiative.
Product innovation is a key component of the Company’s overall growth strategy. New advances in technology are anticipated to have a significant influence on future products in dentistry and consumable medical device markets in which the Company operates. As a result, the Company continues to pursue research and development initiatives to support technological development, including collaborations with various research institutions and dental schools. In addition, the Company licenses and purchases technologies developed by third parties. Although the Company believes these activities will lead to new innovative dental and
36
consumable medical device products, they involve new technologies and there can be no assurance that commercialized products will be developed.
The Company will continue to pursue opportunities to expand the Company’s product offerings through acquisitions. Although the professional dental and the consumable medical device markets in which the Company operates have experienced consolidation, they remain fragmented. Management believes that there will continue to be adequate opportunities to participate as a consolidator in the industry for the foreseeable future.
Reclassification of Prior Year Amounts
Certain reclassifications have been made to prior year’s data in order to conform to current year presentation. Specifically, during the first quarter of 2014, the Company realigned reporting responsibilities for multiple locations as a result of changes to the management reporting structure. The segment information reflects the revised structure for all periods shown.
RESULTS OF OPERATIONS, QUARTER ENDED SEPTEMBER 30, 2014 COMPARED TO QUARTER ENDED SEPTEMBER 30, 2013
Net Sales
Management believes that the presentation of net sales, excluding precious metal content, provides useful information to investors because a significant portion of DENTSPLY’s net sales is comprised of sales of precious metals generated through sales of the Company’s precious metal dental alloy products, which are used by third parties to construct crown and bridge materials. Due to the fluctuations of precious metal prices and because the precious metal content of the Company’s sales is largely a pass-through to customers and has minimal effect on earnings, DENTSPLY reports net sales both with and without precious metal content to show the Company’s performance independent of precious metal price volatility and to enhance comparability of performance between periods. The Company uses its cost of precious metal purchased as a proxy for the precious metal content of sales, as the precious metal content of sales is not separately tracked and invoiced to customers. The Company believes that it is reasonable to use the cost of precious metal content purchased in this manner since precious metal dental alloy sale prices are typically adjusted when the prices of underlying precious metals change.
The presentation of net sales, excluding precious metal content, is considered a measure not calculated in accordance with the generally accepted accounting principles in the United States (“US GAAP”), and is therefore considered a non-US GAAP measure. The Company provides the following reconciliation of net sales to net sales, excluding precious metal content. The Company’s definitions and calculations of net sales, excluding precious metal content, and other operating measures derived using net sales, excluding precious metal content, may not necessarily be the same as those used by other companies.
Three Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Net sales
$
708.2
$
704.0
$
4.2
0.6
%
Less: precious metal content of sales
26.7
34.6
(7.9
)
(22.8
%)
Net sales, excluding precious metal content
$
681.5
$
669.4
$
12.1
1.8
%
Net sales, excluding precious metal content, for the three months ended
September 30, 2014
were $681.5 million, an increase of $12.1 million over the
third
quarter of 2013. The change in net sales, excluding precious metal content, was primarily a result of 3.0% of constant currency sales growth partially offset by 1.2% of unfavorable foreign currency translation. Precious metal content of sales declined mostly as a result of lower refinery volume compared to the same period a year ago.
37
Constant Currency and Internal Sales Growth
The following table includes growth rates for net sales, excluding precious metal content, for the three months ended
September 30, 2014
compared with the three months ended
September 30, 2013
.
Three Months Ended September 30, 2014
United
States
Europe
Rest of World
Worldwide
Internal sales growth
2.0
%
1.0
%
5.9
%
2.4
%
Acquisition sales growth
0.3
%
0.1
%
2.5
%
0.6
%
Constant currency sales growth
2.3
%
1.1
%
8.4
%
3.0
%
United States
Net sales, excluding precious metal content, increased by 2.3% on a constant currency basis in the
third
quarter of 2014 as compared to the
third
quarter of 2013. Internal sales growth was led by increased sales in dental consumable and dental laboratory products partially offset by lower sales of a consumable medical device product that was in-sourced by a customer.
Europe
Net sales, excluding precious metal content, increased by 1.1% on a constant currency sales growth basis in the
third
quarter of 2014 as compared to the third quarter of 2013. Internal sales growth was led by increased sales in consumable medical device products partially offset by decreased sales in dental laboratory products. The geopolitical instability within the CIS region continues to negatively impact sales growth in the European region. Excluding sales in the CIS, constant currency sales growth would have increased 2.4% for the three months ended September 30, 2014 compared to the same period in 2013, led by increased sales in consumable medical device and dental specialty products.
Rest of World
Net sales, excluding precious metal content, increased by 8.4% on a constant currency sales growth basis in the
third
quarter of 2014 as compared to the third quarter of 2013. Internal and acquisition sales growth were led by dental specialty products category.
Gross Profit
Three Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Gross profit
$
388.1
$
376.4
$
11.7
3.1
%
Gross profit as a percentage of net sales, including precious metal content
54.8
%
53.5
%
Gross profit as a percentage of net sales, excluding precious metal content
56.9
%
56.2
%
Gross profit as a percentage of net sales, excluding precious metal content, increased by 70 basis points for the quarter ended
September 30, 2014
compared to the same three month period ended September 30, 2013. The increase in the gross profit rate was primarily the result of favorable net pricing and positive product mix, compared to the same three month period in 2013
38
Operating Expenses
Three Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Selling, general and administrative expenses (“SG&A”)
$
276.0
$
269.2
$
6.8
2.5
%
Restructuring and other costs
2.5
2.2
0.3
13.6
%
SG&A as a percentage of net sales, including precious metal content
39.0
%
38.2
%
SG&A as a percentage of net sales, excluding precious metal content
40.5
%
40.2
%
SG&A Expenses
SG&A expenses as a percentage of net sales, excluding precious metal content, for the quarter ended
September 30, 2014
increased 30 basis points compared to the quarter end September 30,
2013
. The increase is primarily related to higher professional fees in the period.
Other Income and Expense
Three Months Ended September 30,
(in millions)
2014
2013
Change
Net interest expense
$
11.3
$
9.3
$
2.0
Other expense (income), net
0.8
1.6
(0.8
)
Net interest and other expense
$
12.1
$
10.9
$
1.2
Net Interest Expense
Net interest expense for the three months ended September 30, 2014 was $2.0 million higher compared to the three months ended September 30, 2013. The net increase is the result of a decline in non-cash fair value adjustments on net investment hedges in the three months period ended September 30, 2014 as compared to the same period in 2013, partially offset by reduced interest expense as a result of lower average debt levels.
Other Expense (Income), Net
Other expense (income), net for the three months ended September 30, 2014 was $0.8 million lower compared to the three months ended September 30, 2013. Other expense (income), net in the three months ended September 30, 2014 of $0.8 million is comprised primarily of $0.7 million of interest and non-cash fair value adjustments on cross currency basis swaps not designated as hedges that offset currency risk on intercompany loans and $0.8 million of currency transaction losses and $0.7 million of other expense. Other expense (income), net in the third quarter of 2013 of $1.6 million was comprised primarily of $0.8 million of non-cash charges relating to cross currency basis swaps not designated as hedges that offset currency risk on intercompany loans, $0.2 million of currency transaction losses and $0.6 million of other expense.
39
Income Taxes and Net Income
Three Months Ended September 30,
(in millions, except per share data)
2014
2013
$ Change
Effective income tax rate
21.8
%
14.0
%
Equity in net loss of unconsolidated affiliated company
$
(1.0
)
$
(0.1
)
$
(0.9
)
Net income attributable to noncontrolling interests
$
—
$
1.0
$
(1.0
)
Net income attributable to DENTSPLY International
$
75.3
$
79.9
$
(4.6
)
Earnings per common share - diluted
$
0.52
$
0.55
Provision for Income Taxes
The Company’s effective tax rate for the
third
quarter of
2014
and 2013 was 21.8% and 14.0%, respectively. During the third quarter of 2013, the Company recorded a favorable impact to the tax rate of $6.2 million related to prior year tax matters. For the three months ended September 30, 2014, the effective tax rate was unfavorably impacted by the Company’s change in the mix of consolidated earnings compared to the same period in the prior year.
The Company’s effective income tax rate for
2014
includes the net favorable impact of amortization on purchased intangibles assets, income related to credit risk adjustments on outstanding derivatives, integration and restructuring and other costs, and various income tax adjustments which impacted income before income taxes and the provision for income taxes by $19.0 million and $5.3 million, respectively.
In
2013
, the Company’s effective income tax rate included the net favorable impact of amortization on purchased intangibles assets, restructuring and other costs, income related to credit risk adjustments on outstanding derivatives and various income tax adjustments which impacted income before income taxes and the provision for income taxes by $13.9 million and $10.7 million, respectively.
Equity in net loss of unconsolidated affiliated company
The Company’s 17% ownership investment of DIO Corporation (“DIO”) resulted in a net loss of $1.0 million and $0.1 million on an after-tax basis for the
third
quarter of
2014
and
2013
, respectively. The equity earnings of DIO include the result of mark-to-market changes related to the derivative accounting for the convertible bonds issued by DIO to DENTSPLY. The Company’s portion of the mark-to-market loss recorded through DIO’s net income for the
third
quarter of
2014
was approximately $0.2 million and for the third quarter of 2013, the mark-to-market gain recorded by DIO was approximately $0.8 million.
Net income attributable to noncontrolling interests
The portion of consolidated net income attributable to noncontrolling interests decreased $1.0 million for the three months ended September 30, 2014 as compared to the same three month period in 2013 as a result of the contractual purchase of the remaining shares of a variable interest entity effective January 1, 2014. The Company anticipates the cash outflow for this purchase to be later in 2014 or early 2015.
Net Income attributable to DENTSPLY International
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. The Company discloses adjusted net income attributable to DENTSPLY International to allow investors to evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from period to period and certain large non-cash charges related to purchased intangible assets. The Company believes that this information is helpful in understanding underlying operating trends and cash flow generation. The adjusted net income attributable to DENTSPLY International consists of net income attributable to DENTSPLY International adjusted to exclude the impact of the following:
40
(1)
Acquisition related costs
. These adjustments include costs related to integrating recently acquired businesses and specific costs related to the consummation of the acquisition process. These costs are irregular in timing and as such may not be indicative of past and future performance of the Company and are therefore excluded to allow investors to better understand underlying operating trends.
(2)
Restructuring and other costs.
These adjustments include both costs and income that are irregular in timing, amount and impact to the Company’s financial performance. As such, these items may not be indicative of past and future performance of the Company and are therefore excluded for the purpose of understanding underlying operating trends.
(3)
Amortization of purchased intangible assets.
This adjustment excludes the periodic amortization expense related to purchased intangible assets. Beginning in 2011, the Company began recording large non-cash charges related to the values attributed to purchased intangible assets. These charges have been excluded from adjusted net income attributed to DENTSPLY International to allow investors to evaluate and understand operating trends excluding these large non-cash charges.
(4)
Income related to credit risk and fair value adjustments
. These adjustments include both the cost and income impacts of adjustments in certain assets and liabilities that are recorded through net income which are due solely to the changes in fair value and credit risk. These items can be variable and driven more by market conditions than the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.
(5)
Certain fair value adjustments related to an unconsolidated affiliated company.
This adjustment represents the fair value adjustment of the unconsolidated affiliated company’s convertible debt instrument held by the Company. The affiliate is accounted for under the equity method of accounting. The fair value adjustment is driven by open market pricing of the affiliate’s equity instruments, which has a high degree of variability and may not be indicative of the operating performance of the affiliate or the Company.
(6)
Income tax related adjustments.
These adjustments include both income tax expenses and income tax benefits that are representative of income tax adjustments mostly related to prior periods, as well as the final settlement of income tax audits. These adjustments are irregular in timing and amount and may significantly impact the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.
Adjusted earnings per diluted common share is calculated by dividing adjusted net income 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 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.
Three Months Ended September 30, 2014
(in thousands, except per share amounts)
Net Income
Per Diluted
Common Share
Net income attributable to DENTSPLY International
$
75,273
$
0.52
Amortization of purchased intangible assets, net of tax
8,417
0.06
Restructuring and other costs, net of tax
2,524
0.02
Acquisition related activities, net of tax
1,394
0.01
Credit risk and fair value adjustments to outstanding derivatives, net of tax
817
0.01
Income tax related adjustments
595
—
Loss on fair value adjustments related to an unconsolidated affiliated company, net of tax
243
—
Adjusted non-US GAAP earnings
$
89,263
$
0.62
41
Three Months Ended September 30, 2013
(in thousands, except per share amounts)
Net Income
Per Diluted
Common Share
Net income attributable to DENTSPLY International
$
79,851
$
0.55
Amortization of purchased intangible assets, net of tax
7,851
0.06
Restructuring and other costs, net of tax
1,961
0.01
Acquisition related activities, net of tax
744
0.01
Credit risk and fair value adjustments to outstanding derivatives, net of tax
(488
)
—
Gain on fair value adjustments at an unconsolidated affiliated company, net of tax
(829
)
(0.01
)
Income tax related adjustments
(6,882
)
(0.05
)
Adjusted non-US GAAP earnings
$
82,208
$
0.57
Operating Segment Results
Third Party Net Sales, Excluding Precious Metal Content
Three Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Dental Consumable and Certain International Businesses
$
182.8
$
172.3
$
10.5
6.1
%
Dental Specialty and Laboratory and Certain Global Distribution Businesses
$
360.6
$
368.9
$
(8.3
)
(2.2
%)
Healthcare and Emerging Markets Businesses
$
139.3
$
129.3
$
10.0
7.7
%
Segment Operating Income
Three Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Dental Consumable and Certain International Businesses
$
69.1
$
61.9
$
7.2
11.6
%
Dental Specialty and Laboratory and Certain Global Distribution Businesses
$
57.5
$
62.1
$
(4.6
)
(7.4
%)
Healthcare and Emerging Markets Businesses
$
9.8
$
6.2
$
3.6
58.1
%
Dental Consumable and Certain International Businesses
Net sales, excluding precious metal content, increased $10.5 million, or 6.1% for the three months ended
September 30, 2014
as compared to the same period in
2013
. On a constant currency basis, net sales, excluding precious metal content, increased 6.7% as compared to 2013 reflecting sales growth across all businesses as well as the benefit of recent acquisitions.
Operating income increased $
7.2 million
, or 11.6% for the three months ended
September 30, 2014
as compared to
2013
. The increase in operating income was primarily the result of sales growth and improved gross margins within these businesses.
Dental Specialty and Laboratory and Certain Global Distribution Businesses
Net sales, excluding precious metal content, decreased $8.3 million, or 2.2% for the three months ended
September 30, 2014
compared to
2013
. On a constant currency basis, net sales, excluding precious metal content, decreased 0.8% as compared to 2013 due to sales declines in the dental laboratory and global distribution businesses partially offset by sales growth in dental specialty businesses.
42
Operating income decreased $4.6 million compared to 2013, primarily due to lower sales in 2014.
Healthcare and Emerging Markets Businesses
Net sales, excluding precious metal content, increased $10.0 million, or 7.7% for the three months ended
September 30, 2014
as compared to
2013
. On a constant currency basis, net sales, excluding precious metal content, increased 9.1% as compared to
2013
. The growth was primarily due to increased sales in the emerging markets businesses and, to a lesser extent, the healthcare business.
Operating income improved $3.6 million during the three months ended
September 30, 2014
as compared to
2013
primarily due to stronger sales and improved operating expense rates within these businesses.
RESULTS OF OPERATIONS, NINE MONTHS ENDED SEPTEMBER 30, 2014 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2013
Net Sales
Nine Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Net sales
$
2,203.6
$
2,197.1
$
6.5
0.3
%
Less: precious metal content of sales
101.9
139.1
(37.2
)
(26.7
%)
Net sales, excluding precious metal content
$
2,101.7
$
2,058.0
$
43.7
2.1
%
Net sales, excluding precious metal content, for the nine months ended
September 30, 2014
were $2,101.7 million, an increase of $43.7 million compared to the nine months ended September 30, 2013. The change in net sales, excluding precious metal content, was a result of 1.7% constant currency sales growth. Precious metal content of sales declined mostly as a result of lower refinery volume compared to the same period a year ago.
Constant Currency and Internal Sales Growth
The following table includes growth rates for net sales, excluding precious metal content, for the nine months ended
September 30, 2014
compared with the nine months ended
September 30, 2013
.
Nine Months Ended September 30, 2014
United
States
Europe
Rest of World
Worldwide
Internal sales growth
0.8
%
(0.6
%)
4.5
%
0.9
%
Acquisition sales growth
0.3
%
0.1
%
2.9
%
0.8
%
Constant currency sales growth
1.1
%
(0.5
%)
7.4
%
1.7
%
United States
Net sales, excluding precious metal content, increased by 1.1% on a constant currency sales growth basis for the nine months ended September 30, 2014 as compared to the same nine month period of 2013. Internal sales growth was led by increased sales in the dental consumable product category, partially offset by lower sales of a consumable medical device product that was in-sourced by a customer.
Europe
Net sales, excluding precious metal content, decreased by 0.5% on a constant currency sales growth basis for the nine months ended September 30, 2014 as compared to the same nine months ended September 30, 2013, reflecting a continuing decline in sales within the CIS countries. Excluding sales in the CIS, constant currency sales growth would have increased 1.1% for the nine months ended September 30, 2014 compared to the same period in 2013, led by increased sales in consumable medical device and dental specialty products.
43
Rest of World
Net sales, excluding precious metal content, increased by 7.4% on a constant currency sales growth basis for the nine months ended September 30, 2014 as compared to the nine months ended September 30, 2013. Internal sales and acquisition growth was led by the dental specialty products category.
Gross Profit
Nine Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Gross profit
$
1,206.7
$
1,179.6
$
27.1
2.3
%
Gross profit as a percentage of net sales, including precious metal content
54.8
%
53.7
%
Gross profit as a percentage of net sales, excluding precious metal content
57.4
%
57.3
%
Gross profit as a percentage of net sales, excluding precious metal content, increased 10 basis points for the nine month period ended
September 30, 2014
compared to the nine months end September 30, 2013. The increase in the gross profit rate was primarily the result of favorable net pricing compared to the same nine month period in 2013.
Operating Expenses
Nine Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Selling, general and administrative expenses (“SG&A”)
$
859.9
$
852.8
$
7.1
0.8
%
Restructuring and other costs
4.5
5.1
(0.6
)
(11.8
%)
SG&A as a percentage of net sales, including precious metal content
39.0
%
38.8
%
SG&A as a percentage of net sales, excluding precious metal content
40.9
%
41.4
%
SG&A Expenses
SG&A expenses as a percentage of net sales, excluding precious metal content, decreased 50 basis points in the nine months ended
September 30, 2014
when compared to the same period ended September 30,
2013
. The rate decrease is primarily due to cost reduction initiatives and expense controls across a number of businesses, as well as higher expenses recorded in the first three months of 2013 relating to trade shows.
Other Income and Expense
Nine Months Ended September 30,
(in millions)
2014
2013
Change
Net interest expense
$
30.8
$
31.6
$
(0.8
)
Other expense (income), net
1.8
8.7
(6.9
)
Net interest and other expense
$
32.6
$
40.3
$
(7.7
)
44
Net Interest Expense
Net interest expense for the nine month period ended September 30, 2014 was $0.8 million lower compared to the nine months ended September 30, 2013. The net decrease is a result of a $3.7 million decrease in interest expense due to lower average debt levels in 2014 compared to the prior year period, largely offset by $3.0 million decrease in investment income due to lower balances of cross currency basis swaps designated as net investment hedges compared to the same nine month period in 2013.
Other Expense (Income), Net
Other expense (income), net for the nine months ended September 30, 2014 was $6.9 million lower compared to the nine months ended September 30, 2013. Other expense (income), net for the nine months ended September 30, 2014 was $1.8 million comprised primarily of $0.8 million income of interest and non-cash fair value adjustments on cross currency basis swaps not designated as hedges that offset currency risk on intercompany loans, $1.4 million of currency transaction losses and $1.2 million of other expense. Other expense (income), net for the nine months ended September 30, 2013 was $8.7 million, comprised primarily of $6.4 million of interest and non-cash fair value adjustments on cross currency basis swaps not designated as hedges that offset currency risk on intercompany loans, $1.5 million of currency transaction losses and $0.8 million of other expense.
Income Taxes and Net Income
Nine Months Ended September 30,
(in millions, except per share data)
2014
2013
$ Change
Effective income tax rate
22.6
%
14.1
%
Equity in net (loss) income of unconsolidated affiliated company
$
(1.6
)
$
0.3
$
(1.9
)
Net income attributable to noncontrolling interests
$
0.1
$
3.4
$
(3.3
)
Net income attributable to DENTSPLY International
$
238.1
$
238.8
$
(0.7
)
Earnings per common share - diluted
$
1.65
$
1.65
Provision for Income Taxes
The Company’s effective tax rate for the nine month period of
2014
and 2013 was
22.6%
and 14.1%, respectively. In the 2013 period, the Company recorded a tax benefit of $9.4 million related to U.S. federal legislative changes enacted in January 2013, relating to 2012, and $9.3 million of benefits related to prior year tax matters. In the nine months ended September 30, 2014, the effective tax rate was unfavorably impacted by the Company’s change in the mix of consolidated earnings as compared to the same period in the prior year.
The Company’s effective income tax rate for
2014
includes the net favorable impact of amortization on purchased intangibles assets, income related to credit risk adjustments on outstanding derivatives, integration and restructuring and other costs, and various income tax adjustments, which impacted income before income taxes and the provision for income taxes by $48.1 million and $11.0 million, respectively.
In
2013
, the Company’s effective income tax rate included the net favorable impact of amortization on purchased intangibles assets, income related to credit risk adjustments on outstanding derivatives, integrating and restructuring and other costs and various income tax adjustments which impacted income before income taxes and the provision for income taxes by $48.8 million and $33.0 million, respectively.
Equity in net (loss) income of unconsolidated affiliated company
The Company’s 17% ownership investment of DIO Corporation (“DIO”) resulted in a net loss of $1.6 million on an after-tax basis for the nine months end September 30, 2014 and net income of $0.3 million on an after-tax basis for the nine months ended September 30, 2013. The equity earnings of DIO include the result of mark-to-market changes related to the derivative accounting for the convertible bonds issued by DIO to DENTSPLY. The Company’s portion of the mark-to-market gains recorded through DIO’s net income for the nine month period in
2014
and 2013 was approximately $0.9 million and $1.3 million, respectively.
45
Net income attributable to noncontrolling interests
The portion of consolidated net income attributable to noncontrolling interests decreased $3.3 million for the nine months ended September 30, 2014 as compared to the same period in 2013 as a result of the contractual purchase of the remaining shares of a variable interest entity effective January 1, 2014. The Company anticipates the cash outflow for this purchase to be later in 2014 or early 2015.
Net Income attributable to DENTSPLY International
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. The Company discloses adjusted net income attributable to DENTSPLY International to allow investors to evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from period to period and certain large non-cash charges related to purchased intangible assets. The Company believes that this information is helpful in understanding underlying operating trends and cash flow generation. The adjusted net income attributable to DENTSPLY International consists of net income attributable to DENTSPLY International adjusted to exclude the impact of the following:
(1)
Acquisition related costs
. These adjustments include costs related to integrating recently acquired businesses and specific costs related to the consummation of the acquisition process. These costs are irregular in timing and as such may not be indicative of past and future performance of the Company and are therefore excluded to allow investors to better understand underlying operating trends.
(2)
Restructuring and other costs.
These adjustments include both costs and income that are irregular in timing, amount and impact to the Company’s financial performance. As such, these items may not be indicative of past and future performance of the Company and are therefore excluded for the purpose of understanding underlying operating trends.
(3)
Amortization of purchased intangible assets.
This adjustment excludes the periodic amortization expense related to purchased intangible assets. Beginning in 2011, the Company began recording large non-cash charges related to the values attributed to purchased intangible assets. These charges have been excluded from adjusted net income attributed to DENTSPLY International to allow investors to evaluate and understand operating trends excluding these large non-cash charges.
(4)
Income related to credit risk and fair value adjustments
. These adjustments include both the cost and income impacts of adjustments in certain assets and liabilities that are recorded through net income which are due solely to the changes in fair value and credit risk. These items can be variable and driven more by market conditions than the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.
(5)
Certain fair value adjustments related to an unconsolidated affiliated company.
This adjustment represents the fair value adjustment of the unconsolidated affiliated company’s convertible debt instrument held by the Company. The affiliate is accounted for under the equity method of accounting. The fair value adjustment is driven by open market pricing of the affiliate’s equity instruments, which has a high degree of variability and may not be indicative of the operating performance of the affiliate or the Company.
(6)
Income tax related adjustments.
These adjustments include both income tax expenses and income tax benefits that are representative of income tax adjustments mostly related to prior periods, as well as the final settlement of income tax audits. These adjustments are irregular in timing and amount and may significantly impact the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.
Adjusted earnings per diluted common share is calculated by dividing adjusted net income 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 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.
46
Nine Months Ended September 30, 2014
(in thousands, except per share amounts)
Net Income
Per Diluted
Common Share
Net income attributable to DENTSPLY International
$
238,144
$
1.65
Amortization of purchased intangible assets, net of tax
25,648
0.18
Restructuring and other costs, net of tax
4,112
0.03
Acquisition related activities, net of tax
3,740
0.02
Income tax-related adjustments
3,536
0.02
Credit risk and fair value adjustments to outstanding derivatives, net of tax
15
—
Gain on fair value adjustments related to an unconsolidated affiliated company, net of tax
(792
)
—
Adjusted non-US GAAP earnings
$
274,403
$
1.90
Nine Months Ended September 30, 2013
(in thousands, except per share amounts)
Net Income
Per Diluted
Common Share
Net income attributable to DENTSPLY International
$
238,763
$
1.65
Amortization of purchased intangible assets, net of tax
24,229
0.17
Restructuring and other costs, net of tax
4,462
0.03
Acquisition related activities, net of tax
2,843
0.02
Credit risk and fair value adjustments to outstanding derivatives, net of tax
2,702
0.02
Gain on fair value adjustments at an unconsolidated affiliated company, net of tax
(1,347
)
(0.01
)
Income tax related adjustments
(18,388
)
(0.13
)
Adjusted non-US GAAP earnings
$
253,264
$
1.75
Operating Segment Results
Third Party Net Sales, Excluding Precious Metal Content
Nine Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Dental Consumable and Certain International Businesses
$
540.4
$
506.5
$
33.9
6.7
%
Dental Specialty and Laboratory and Certain Global Distribution Businesses
$
1,160.9
$
1,171.2
$
(10.3
)
(0.9
%)
Healthcare and Emerging Markets Businesses
$
403.8
$
383.6
$
20.2
5.3
%
47
Segment Operating Income
Nine Months Ended
September 30,
(in millions)
2014
2013
$ Change
% Change
Dental Consumable and Certain International Businesses
$
193.8
$
176.1
$
17.7
10.1
%
Dental Specialty and Laboratory and Certain Global Distribution Businesses
$
211.0
$
211.6
$
(0.6
)
(0.3
%)
Healthcare and Emerging Markets Businesses
$
24.5
$
16.3
$
8.2
50.3
%
Dental Consumable and Certain International Businesses
Net sales, excluding precious metal content, increased $33.9 million, or 6.7% for the nine months ended
September 30, 2014
compared to the same period in
2013
. On a constant currency basis, net sales, excluding precious metal content, increased 6.1% as compared to the same period in 2013 reflecting balanced growth across all businesses as well as the benefit of recent acquisitions.
Operating income increased
$17.7 million
, or 10.1% for the nine months ended
September 30, 2014
compared to
2013
. The improvement in operating income was primarily the result of sales growth and improved gross margins within the businesses.
Dental Specialty and Laboratory and Certain Global Distribution Businesses
Net sales, excluding precious metal content, decreased $10.3 million for the nine months ended
September 30, 2014
compared to
2013
. On a constant currency basis, net sales, excluding precious metal content, decreased 1.4% as compared to the same period
in 2013 due to sales declines in the dental laboratory and dental specialty businesses partially offset by sales growth in the global distribution businesses.
Operating income decreased $0.6 million compared to the same period in 2013, primarily due to sales declines mostly offset by the effects of positive foreign currency translation.
Healthcare and Emerging Markets Businesses
Net sales, excluding precious metal content, increased $20.2 million, or 5.3% for the nine months ended
September 30, 2014
compared to
2013
. On a constant currency basis, net sales, excluding precious metal content, increased 5.2% when compared to the same period of
2013
reflecting balanced improvements in both the healthcare and emerging markets businesses.
Operating income improved $8.2 million during the nine months ended
September 30, 2014
compared to
2013
primarily due to increased sales and lower expense rates.
CRITICAL ACCOUNTING POLICIES
Except as noted below, there have been no other significant material changes to the critical accounting policies as disclosed in the Company’s Form 10-K for the year ended December 31, 2013.
Annual Goodwill and Indefinite-Lived Assets Impairment Testing
Goodwill
Goodwill is not amortized; instead, it is tested for impairment annually or more frequently if indicators of impairment exist or if a decision is made to sell a business. The valuation date for annual impairment testing is April 30.
The performance of the Company's 2014 annual impairment test did not result in any impairment of the Company's goodwill. The weighted average cost of capital (“WACC”) rates utilized in the 2014 analysis ranged from 8.6% to 14.0%. If the WACC rate of each of the Company's reporting units been hypothetically increased by 100 basis points at April 30, 2014, the fair value of those reporting units would still exceed net book value. If the fair value of each of the Company's reporting units had been hypothetically reduced by 5% at April 30, 2014, the fair value of those reporting units would still exceed net book value. If the fair value of each of the Company's reporting units had been hypothetically reduced by 10% at April 30, 2014, due to competitive
48
conditions, one reporting unit within the Dental Specialty and Laboratory and Certain Global Distribution Businesses segment would have a net book value exceeding its fair value by approximately $5.9 million.
At September 30, 2014, the Company updated its goodwill impairment testing for the reporting unit noted above as well as for one reporting unit in the Healthcare and Emerging Markets Business segment based on current year financial performance. The review did not result in any impairment of the reporting units’ respective goodwill balances. Assumptions used in the calculations of fair value were substantially consistent with those at April 30, 2014. If the WACC rate of these two reporting units had been hypothetically increased by 100 basis points at September 30, 2014, the fair value of these reporting units would still exceed net book value. If the fair value of these reporting units had been hypothetically reduced by 5%, the reporting unit within the Healthcare and Emerging Markets Businesses segment would have had a net book value exceeding its fair value by approximately $0.5 million. If the fair value of these reporting units had been hypothetically reduced by 10% at September 30, 2014, both reporting units would have net book values exceeding their fair values by approximately $4.0 million each. Goodwill for the two reporting units totals $148.2 million at September 30, 2014. To the extent that future operating results of these reporting units do not meet the forecasted cash flows the Company can provide no assurance that a future goodwill impairment charge would not be incurred.
Indefinite-Lived Assets
Indefinite-lived intangible assets consist of tradenames and are not subject to amortization; instead, they are tested for impairment annually or more frequently if indicators of impairment exist or if a decision is made to sell a business. The valuation date for annual impairment testing is April 30.
The performance of the Company’s 2014 annual impairment test did not result in any impairment of the Company’s indefinite-lived assets. If the fair value of each of the Company’s indefinite-lived intangibles assets had been hypothetically reduced by 10% or the discount rate had been hypothetically increased by 50 basis points at April 30, 2014, the fair value of these assets would still exceed their book value.
LIQUIDITY AND CAPITAL RESOURCES
Nine months ended
September 30, 2014
Cash flow from operating activities during the nine months ended September 30, 2014 was $367.8 million compared to $258.3 million during the nine months ended September 30, 2013. The improvement in the first nine months’ cash from operations of $109.5 million was primarily the result of substantially lower cash taxes paid and lower working capital increases in accounts receivable and inventory as compared to the year ago period. The Company’s cash and cash equivalents increased by $22.7 million to $97.7 million during the nine months ended September 30, 2014.
For the nine months ended September 30, 2014, the number of days for sales outstanding in accounts receivable increased by six days to 62 days as compared to 56 days at December 31, 2013 and decreased by two days compared to the same period in 2013. On a constant currency basis, the number of days of sales in inventory were 119 days at September 30, 2014 as compared to 123 days at June 30, 2014, 114 days at December 31, 2013 and 118 days at September 30, 2013. Through midyear 2014, the Company strategically increased inventory in a few businesses as part of transition plans associated with anticipated operational changes. The Company anticipates that inventory levels will continue to gradually return to more normal levels by the end of 2015.
The cash outflows for investing activities during the first nine months of 2014 were $76.4 million, including capital expenditures of $73.0 million. The Company expects capital expenditures to be approximately $110.0 million for the full year 2014.
At September 30, 2014, the Company had authorization to maintain up to 34.0 million shares of treasury stock under the stock repurchase program as approved by the Board of Directors. Under this program, the Company repurchased 1.5 million shares during the first nine months of 2014 for $70.8 million. As of September 30, 2014, the Company held 21.1 million shares of treasury stock. The Company received proceeds of $18.7 million as a result of the exercise of 0.6 million of stock options during the nine months ended September 30, 2014.
The Company's total borrowings decreased by a net $195.2 million during the nine months ended September 30, 2014, which includes a decrease of $9.5 million due to exchange rate fluctuations on debt denominated in foreign currencies. At September 30, 2014, the Company's ratio of total net debt to total capitalization was 32.2% compared to 35.2% at December 31, 2013. The Company defines net debt as total debt, including current and long-term portions, less cash and cash equivalents and total capitalization as the sum of net debt plus equity.
49
On February 19, 2014, the Company refinanced a portion of the first required payment of $75.0 million under the Private Placement Notes due February 2016 by issuing commercial paper. The second required payment of $100.0 million under the Private Placement Notes is due in February 2015 and has been classified as current on the balance sheet.
On July 23, 2014, the Company entered into an Amended and Extended Revolving Credit Agreement to replace the 2011 Revolving Credit Agreement dated August 27, 2011, that had provided for a multi-currency revolving credit facility in an aggregate amount of up to $500.0 million through July 27, 2016. The new Credit Agreement provides for a new five year, $500.0 million multi-currency revolving credit facility through July 23, 2019 (the “Facility”) to provide working capital from time to time for the Company.
On August 26, 2014, the Company repaid the first annual principal amortization of $8.8 million representing a 5% mandatory principal amortization due in each of the first six years under the terms of the PNC Term Loan with a final maturity of August 26, 2020. The second annual installment in the amount of $8.8 million will be due in August 2015 and has been classified as current on the balance sheet.
On September 29, 2014, the Company entered into a new Samurai Loan Agreement to replace the maturing Samurai Loan Agreement dated August 27, 2011, in an aggregate amount of 12.6 billion Japanese yen. The new Samurai Loan Agreement (“Samurai Loan”) provides for a new five-year, 12.6 billion Japanese yen term loan through September 30, 2019. The Samurai Loan is designated as a net investment hedge. The Samurai Loan is unsecured and contains certain affirmative and negative covenants relating to the Company’s operations and financial condition, including prescribed leverage and interest coverage ratios. The Samurai Loan contains customary events of default. Upon the occurrence of an event of default, all outstanding borrowings under the Samurai Loan may be accelerated and become immediately due and payable.
Under its five-year multi-currency revolving credit agreement, the Company is able to borrow up to $500.0 million through July 23, 2019. The facility is unsecured and contains certain affirmative and negative covenants relating to the operations and financial condition of the Company. The most restrictive of these covenants pertain to asset dispositions and prescribed ratios of indebtedness to total capital and operating income plus depreciation and amortization to interest expense. At September 30, 2014, the Company was in compliance with these covenants. The Company also has available an aggregate $500.0 million under a U.S. dollar commercial paper facility. The five-year revolver serves as a back-up to the commercial paper facility, thus the total available credit under the commercial paper facility and the multi-currency revolving credit facilities in the aggregate is $500.0 million. At September 30, 2014, the Company had no outstanding borrowings under the multi-currency revolving facility.
The Company also has access to $72.9 million in uncommitted short-term financing under lines of credit from various financial institutions. The lines of credit have no major restrictions and are provided under demand notes between the Company and the lending institutions. At September 30, 2014, the Company had $5.2 million outstanding under these short-term lines of credit. At September 30, 2014, the Company had total unused lines of credit related to the revolving credit agreement and the uncommitted short-term lines of credit of $567.7 million.
At September 30, 2014, the Company held $62.3 million of precious metals on consignment from several financial institutions. The consignment agreements allow the Company to acquire the precious metal at market rates at a point in time which is approximately the same time and for the same price as alloys are sold to the Company's customers. In the event that the financial institutions would discontinue offering these consignment arrangements, and if the Company could not obtain other comparable arrangements, the Company may be required to obtain third party financing to fund an ownership position in the required precious metal inventory levels.
At September 30, 2014, the majority of the Company's cash and cash equivalents were held outside of the United States. Most of these balances could be repatriated to the United States, however, under current law, would potentially be subject to U.S. federal income tax, less applicable foreign tax credits. Historically, the Company has generated more than sufficient operating cash flows in the United States to fund domestic operations. Further, the Company expects on an ongoing basis, to be able to finance domestic and international cash requirements, including capital expenditures, stock repurchases, debt service, operating leases and potential future acquisitions, from the funds generated from operations and amounts available under its existing credit facilities. The Company intends to retire or refinance the current portion of long-term debt due in the next year utilizing available cash flow, available commercial paper and the revolving credit facilities as well as other sources of credit.
There have been no material changes to the Company's scheduled contractual cash obligations disclosed in its Form 10-K for the year ended December 31, 2013.
50
NEW ACCOUNTING PRONOUNCEMENTS
Refer to Part 1, Item 1, Note
1
, Significant Accounting Policies, to the Unaudited Interim Consolidated Financial Statements for a discussion of recent accounting standards and pronouncements.
Item 3 – Quantitative and Qualitative Disclosures about Market Risk
There have been no significant material changes to the market risks as disclosed in the Company’s Form 10-K for the year ended
December 31, 2013
.
Item 4 – Controls and Procedures
Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended) as of the end of the period covered by this report were effective to provide reasonable assurance that the information required to be disclosed by the Company in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that it is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Company’s internal controls over financial reporting that occurred during the most recent quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
51
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
Reference to Part I, Item 1, Note
15
, Commitments and Contingencies, to the Unaudited Interim Consolidated Financial Statements.
Item 1A – Risk Factors
Except as noted below, there have been no significant material changes to the risk factors as disclosed in the Company’s Form 10-K for the year ended
December 31, 2013
.
Item 2 – Unregistered Sales of Securities and Use of Proceeds
Issuer Purchases of Equity Securities
At
September 30, 2014
, the Company had authorization to maintain up to 34.0 million shares of treasury stock under the stock repurchase program as approved by the Board of Directors. During the quarter ended
September 30, 2014
, the Company had the following activity with respect to this repurchase program:
(in thousands, 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 Share
Repurchase
Program
July 1, 2014 to July 31, 2014
61.2
$
47.41
$
2,902.4
13,002.2
August 1, 2014 to August 31, 2014
108.5
47.80
5,184.0
13,002.2
September 1, 2014 to September 30, 2014
175.2
46.14
8,085.3
12,854.3
344.9
$
46.89
$
16,171.7
52
Item 6 – Exhibits
Exhibit Number
Description
4.15
United States Commercial Paper issuing and paying Agency Agreement dated as of November 4, 2014 between the Company and U. S. Bank N. A.
31
Section 302 Certification Statements
32
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
Signatures
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 duly authorized undersigned.
DENTSPLY International Inc.
/s/
Bret W. Wise
October 29, 2014
Bret W. Wise
Date
Chairman of the Board and
Chief Executive Officer
/s/
Christopher T. Clark
October 29, 2014
Christopher T. Clark
Date
President and
Chief Financial Officer
53