DENTSPLY SIRONA Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
DENTSPLY SIRONA Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
net income | -44,000,000 | 19,000,000 | -428,000,000 | -495,000,000 | -4,000,000 | 17,000,000 | 72,000,000 | -266,000,000 | 85,000,000 | -23,000,000 | -15,000,000 | -1,077,000,000 | 73,000,000 | 69,000,000 | 102,000,000 | 103,000,000 | 99,000,000 | 117,000,000 | 98,600,000 | 54,200,000 | -95,900,000 | -139,900,000 | 102,500,000 | 85,000,000 | 36,400,000 | 39,200,000 | 1,500,000 | 27,500,000 | -1,121,000,000 | 81,100,000 | -1,050,300,000 | 59,700,000 | 92,300,000 | 105,900,000 | 125,300,000 | 84,481,000 | 44,065,000 | 63,954,000 | 72,920,000 | 80,865,000 | 88,691,000 | 72,573,000 | 82,041,000 | 54,228,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
depreciation | 34,000,000 | 34,000,000 | 34,000,000 | 35,000,000 | 32,000,000 | 32,000,000 | 33,000,000 | 35,000,000 | 33,000,000 | 31,000,000 | 29,000,000 | 31,000,000 | 30,000,000 | 29,000,000 | 30,000,000 | 30,000,000 | 32,000,000 | 32,000,000 | 38,200,000 | 39,300,000 | 32,300,000 | 32,200,000 | 31,600,000 | 31,200,000 | 35,500,000 | 34,900,000 | 29,500,000 | 34,600,000 | 35,500,000 | 33,300,000 | 31,200,000 | 30,900,000 | 31,900,000 | 31,600,000 | 23,500,000 | 22,818,000 | 19,471,000 | 19,311,000 | 21,370,000 | 19,802,000 | 21,327,000 | 20,416,000 | 20,148,000 | 20,209,000 |
amortization of intangible assets | 54,000,000 | 45,000,000 | 54,000,000 | 54,000,000 | 54,000,000 | 54,000,000 | 52,000,000 | 53,000,000 | 53,000,000 | 53,000,000 | 50,000,000 | 51,000,000 | 53,000,000 | 55,000,000 | 55,000,000 | 55,000,000 | 56,000,000 | 56,000,000 | 49,400,000 | 48,800,000 | 46,600,000 | 47,200,000 | 46,700,000 | 47,400,000 | 47,300,000 | 48,200,000 | 48,200,000 | 49,600,000 | 50,200,000 | 49,900,000 | 46,600,000 | 45,200,000 | ||||||||||||
goodwill asset impairment | ||||||||||||||||||||||||||||||||||||||||||||
indefinite-lived intangible asset impairment | 0 | 6,000,000 | 0 | 6,000,000 | 300,000 | 0 | 0 | 38,700,000 | 0 | 0 | 0 | 5,300,000 | 0 | 0 | ||||||||||||||||||||||||||||||
deferred income taxes | -137,000,000 | 1,000,000 | -116,000,000 | -9,000,000 | -2,000,000 | -9,000,000 | -23,000,000 | -24,000,000 | -62,000,000 | -21,000,000 | -8,000,000 | -207,000,000 | 1,000,000 | -14,000,000 | -9,000,000 | -5,000,000 | -3,000,000 | -3,000,000 | -11,300,000 | -20,300,000 | -24,300,000 | -8,100,000 | 2,500,000 | -21,500,000 | -12,400,000 | -6,000,000 | 35,900,000 | -27,100,000 | -54,000,000 | -16,800,000 | -44,000,000 | 9,800,000 | -31,500,000 | 9,900,000 | -80,400,000 | 10,503,000 | 8,525,000 | 20,172,000 | -11,505,000 | -23,532,000 | 3,229,000 | -11,793,000 | -8,122,000 | 3,690,000 |
stock-based compensation expense | 9,000,000 | 10,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||
other non-cash expense | 10,000,000 | 9,000,000 | -2,000,000 | 19,000,000 | 19,000,000 | -7,000,000 | 27,000,000 | 9,000,000 | 9,000,000 | 27,000,000 | 2,000,000 | -8,000,000 | 3,000,000 | 17,000,000 | 8,100,000 | -8,058,000 | -5,316,000 | 1,079,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable-trade | 0 | -31,000,000 | 85,000,000 | -67,000,000 | 59,000,000 | 27,000,000 | -27,000,000 | 7,000,000 | -23,000,000 | -15,000,000 | 42,000,000 | -10,000,000 | 19,000,000 | 34,000,000 | -11,000,000 | -81,000,000 | -28,000,000 | 11,000,000 | -23,100,000 | -119,600,000 | 215,400,000 | 53,300,000 | -70,700,000 | -19,200,000 | -38,000,000 | 36,500,000 | -1,600,000 | 2,100,000 | -64,500,000 | 87,500,000 | -44,300,000 | 46,200,000 | -10,100,000 | -15,700,000 | -67,100,000 | 12,097,000 | -29,751,000 | -10,246,000 | -22,920,000 | 6,869,000 | -36,115,000 | -36,209,000 | -15,864,000 | -25,597,000 |
inventories | -21,000,000 | -26,000,000 | 15,000,000 | 9,000,000 | -2,000,000 | -5,000,000 | 51,000,000 | -13,000,000 | -2,000,000 | -30,000,000 | -1,000,000 | -45,000,000 | -54,000,000 | -41,000,000 | 19,000,000 | -5,000,000 | -27,000,000 | -50,000,000 | 50,200,000 | 74,800,000 | 56,300,000 | -57,300,000 | 62,100,000 | -30,100,000 | 13,200,000 | -31,500,000 | 63,400,000 | -14,000,000 | -4,600,000 | -64,700,000 | -11,300,000 | -38,300,000 | -3,800,000 | 36,100,000 | 8,600,000 | 5,974,000 | 11,557,000 | -7,431,000 | -15,180,000 | -4,584,000 | -18,620,000 | -22,080,000 | -13,028,000 | -34,006,000 |
prepaid expenses and other current assets | 27,000,000 | -1,000,000 | -23,000,000 | 32,000,000 | 57,000,000 | -28,000,000 | -6,000,000 | -12,000,000 | -23,000,000 | -17,000,000 | 13,000,000 | -7,000,000 | -22,000,000 | -17,000,000 | -8,000,000 | -5,000,000 | 5,000,000 | -27,000,000 | -8,200,000 | 17,200,000 | 60,200,000 | -27,200,000 | 16,600,000 | -11,500,000 | 24,200,000 | -16,300,000 | 20,200,000 | -21,600,000 | -20,100,000 | -5,600,000 | -50,100,000 | -9,200,000 | -14,200,000 | 8,400,000 | -16,900,000 | -8,832,000 | 7,467,000 | -5,635,000 | -5,751,000 | -227,000 | 22,279,000 | 4,085,000 | 4,617,000 | -24,072,000 |
other noncurrent assets | -3,000,000 | 4,000,000 | 1,000,000 | 0 | 0 | -6,000,000 | 8,000,000 | -3,000,000 | 0 | -1,000,000 | 14,000,000 | -7,000,000 | -9,000,000 | 3,000,000 | 2,000,000 | -4,000,000 | 5,000,000 | -13,000,000 | -7,000,000 | 2,100,000 | 12,700,000 | -6,800,000 | 5,900,000 | -21,300,000 | 2,100,000 | 4,800,000 | -2,400,000 | -2,600,000 | -4,800,000 | -2,900,000 | 15,600,000 | -14,400,000 | 3,300,000 | 4,000,000 | -2,400,000 | 3,380,000 | 3,231,000 | -2,511,000 | 1,465,000 | 147,000 | 1,443,000 | -598,000 | -19,451,000 | 15,954,000 |
accounts payable | -24,000,000 | 14,000,000 | -24,000,000 | 5,000,000 | 17,000,000 | -28,000,000 | 24,000,000 | 5,000,000 | -1,000,000 | -14,000,000 | -10,000,000 | -9,000,000 | 30,000,000 | 19,000,000 | -7,000,000 | -11,000,000 | -11,000,000 | -17,000,000 | 41,700,000 | 24,000,000 | -59,800,000 | -28,900,000 | 56,600,000 | 1,700,000 | -20,900,000 | -11,300,000 | -3,000,000 | 16,600,000 | -2,600,000 | -3,900,000 | -13,900,000 | 23,400,000 | -15,300,000 | 12,700,000 | 1,200,000 | 6,262,000 | -309,000 | 5,247,000 | 8,047,000 | -13,956,000 | -215,000 | -10,928,000 | -12,848,000 | 11,528,000 |
accrued liabilities | 9,000,000 | -44,000,000 | -22,000,000 | 61,000,000 | -28,000,000 | -50,000,000 | 7,000,000 | 21,000,000 | -13,000,000 | -31,000,000 | -4,000,000 | 45,000,000 | 6,000,000 | -53,000,000 | 37,000,000 | 51,000,000 | 71,000,000 | -81,000,000 | 55,600,000 | 66,000,000 | -43,500,000 | -95,100,000 | 80,800,000 | 45,600,000 | 9,000,000 | -90,100,000 | 7,400,000 | -2,500,000 | 72,800,000 | -77,400,000 | 16,800,000 | -36,000,000 | 13,600,000 | 4,400,000 | -15,500,000 | 22,278,000 | 18,580,000 | -36,258,000 | -21,901,000 | 4,327,000 | 3,938,000 | -7,559,000 | 17,942,000 | -21,186,000 |
income taxes | -43,000,000 | -12,000,000 | 53,000,000 | -6,000,000 | -7,000,000 | -2,000,000 | -5,000,000 | 28,000,000 | 3,000,000 | -37,000,000 | -56,000,000 | 39,000,000 | -1,000,000 | 3,000,000 | 6,000,000 | 19,000,000 | 0 | -8,000,000 | -29,100,000 | 4,700,000 | -21,600,000 | 7,000,000 | -27,200,000 | 22,400,000 | -23,300,000 | 12,300,000 | -1,100,000 | 41,700,000 | -14,400,000 | -14,100,000 | 16,000,000 | -31,400,000 | 32,800,000 | -40,400,000 | -1,100,000 | -7,126,000 | 4,414,000 | -4,488,000 | 23,423,000 | 47,214,000 | 3,526,000 | -21,196,000 | ||
other noncurrent liabilities | -58,000,000 | -15,000,000 | -24,000,000 | 8,000,000 | 1,000,000 | -13,000,000 | -3,000,000 | 4,000,000 | 23,000,000 | 6,000,000 | 9,000,000 | 1,000,000 | -2,000,000 | -7,000,000 | -10,000,000 | 12,000,000 | -5,000,000 | 13,000,000 | -1,400,000 | -5,000,000 | -5,800,000 | -2,800,000 | -6,800,000 | 2,800,000 | 1,500,000 | 300,000 | -13,000,000 | 2,200,000 | -10,700,000 | 5,000,000 | 9,100,000 | -1,400,000 | 6,300,000 | 400,000 | 7,000,000 | 4,362,000 | 3,925,000 | 5,813,000 | -1,716,000 | 795,000 | -27,347,000 | 33,447,000 | 19,131,000 | -15,535,000 |
net cash from operating activities | 48,000,000 | 7,000,000 | 87,000,000 | 141,000,000 | 208,000,000 | 25,000,000 | 160,000,000 | 134,000,000 | 104,000,000 | -21,000,000 | 142,000,000 | 109,000,000 | 173,000,000 | 93,000,000 | 222,000,000 | 172,000,000 | 214,000,000 | 49,000,000 | 263,500,000 | 207,100,000 | 175,100,000 | -10,700,000 | 299,300,000 | 159,100,000 | 145,100,000 | 29,300,000 | 202,200,000 | 125,600,000 | 116,900,000 | 55,100,000 | 126,200,000 | 82,500,000 | 152,900,000 | 187,400,000 | 700,000 | 159,755,000 | 145,614,000 | 65,631,000 | 64,565,000 | 126,398,000 | 95,782,000 | 36,086,000 | 83,442,000 | 19,953,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -32,000,000 | -19,000,000 | -51,000,000 | -43,000,000 | -52,000,000 | -34,000,000 | -40,000,000 | -37,000,000 | -33,000,000 | -39,000,000 | -32,000,000 | -32,000,000 | -41,000,000 | -44,000,000 | -41,000,000 | -35,000,000 | -36,000,000 | -30,000,000 | -27,000,000 | -21,200,000 | -13,200,000 | -25,600,000 | -36,000,000 | -23,400,000 | -29,600,000 | -33,900,000 | -51,900,000 | -49,400,000 | -45,400,000 | -35,800,000 | -33,700,000 | -31,100,000 | -31,200,000 | -27,000,000 | -20,800,000 | -18,266,000 | -17,191,000 | -16,243,000 | -25,322,000 | -27,349,000 | -22,119,000 | -24,032,000 | -24,344,000 | -18,642,000 |
free cash flows | 16,000,000 | -12,000,000 | 36,000,000 | 98,000,000 | 156,000,000 | -9,000,000 | 120,000,000 | 97,000,000 | 71,000,000 | -60,000,000 | 110,000,000 | 77,000,000 | 132,000,000 | 49,000,000 | 181,000,000 | 137,000,000 | 178,000,000 | 19,000,000 | 236,500,000 | 185,900,000 | 161,900,000 | -36,300,000 | 263,300,000 | 135,700,000 | 115,500,000 | -4,600,000 | 150,300,000 | 76,200,000 | 71,500,000 | 19,300,000 | 92,500,000 | 51,400,000 | 121,700,000 | 160,400,000 | -20,100,000 | 141,489,000 | 128,423,000 | 49,388,000 | 39,243,000 | 99,049,000 | 73,663,000 | 12,054,000 | 59,098,000 | 1,311,000 |
cash received on derivative contracts | 0 | 1,000,000 | 0 | 35,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 5,000,000 | 4,000,000 | 1,000,000 | 1,000,000 | 200,000 | 300,000 | -4,000 | ||||||||||||||||||||||||||||||
cash paid on derivative contracts | 0 | -3,000,000 | 0 | -9,000,000 | -100,000 | 29,600,000 | -49,000 | |||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | 0 | 1,000,000 | 1,000,000 | 700,000 | 3,600,000 | |||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -34,000,000 | -17,000,000 | -57,000,000 | -47,000,000 | -50,000,000 | -43,000,000 | -20,000,000 | -2,000,000 | -30,000,000 | -37,000,000 | -29,000,000 | -26,000,000 | -40,000,000 | -43,000,000 | -39,000,000 | -40,000,000 | -176,000,000 | -103,000,000 | -1,101,600,000 | -23,800,000 | 34,900,000 | -15,500,000 | -28,700,000 | -15,200,000 | -11,800,000 | -12,700,000 | -48,300,000 | -45,500,000 | -114,300,000 | -45,200,000 | -150,800,000 | -41,100,000 | -379,700,000 | -18,100,000 | 504,400,000 | 36,179,000 | -14,432,000 | -8,547,000 | -28,842,000 | -25,703,000 | -63,465,000 | -72,723,000 | -38,308,000 | -20,199,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for treasury stock | 0 | -100,000,000 | -150,000,000 | 0 | 0 | -150,000,000 | -110,000,000 | 0 | 0 | -90,000,000 | 0 | 0 | 0 | -140,000,000 | -100,000,000 | -100,000,000 | 0 | 0 | -73,600,000 | -77,900,000 | -94,700,000 | -171,200,000 | -428,800,000 | -13,725,000 | -13,966,000 | -85,009,000 | -40,395,000 | -10,103,000 | -7,971,000 | -30,869,000 | ||||||||||||||
proceeds from 364-day bridge loan | 0 | 435,000,000 | ||||||||||||||||||||||||||||||||||||||||||
repayment of 364-day bridge loan | ||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds on other short-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -32,000,000 | -32,000,000 | -31,000,000 | -33,000,000 | -33,000,000 | -29,000,000 | -30,000,000 | -29,000,000 | -30,000,000 | -27,000,000 | -26,000,000 | -27,000,000 | -27,000,000 | -24,000,000 | -24,000,000 | -24,000,000 | -22,000,000 | -22,000,000 | -22,100,000 | -21,900,000 | -21,900,000 | -22,100,000 | -22,200,000 | -19,600,000 | -19,600,000 | -19,500,000 | -19,500,000 | -19,400,000 | -19,900,000 | -19,800,000 | -20,100,000 | -18,000,000 | -18,100,000 | -18,500,000 | -10,100,000 | -10,260,000 | -10,224,000 | -9,416,000 | -8,979,000 | -8,967,000 | -9,019,000 | -7,909,000 | -7,859,000 | -7,847,000 |
proceeds from long-term borrowings | 100,000 | 0 | 200,000 | 100,000 | -100,000 | 3,000,000 | 760,800,000 | 0 | 79,900,000 | 4,571,000 | ||||||||||||||||||||||||||||||||||
repayments on long-term borrowings | 0 | -2,000,000 | -80,000,000 | -2,000,000 | -3,000,000 | -3,000,000 | -1,000,000 | -5,000,000 | 0 | 0 | 0 | -2,000,000 | 0 | -800,000 | 0 | -116,600,000 | -132,700,000 | -1,900,000 | -100,000 | -8,900,000 | -200,000 | -200,000 | -1,200,000 | -5,400,000 | -375,700,000 | 0 | -127,500,000 | -8,868,000 | -89,000 | -100,143,000 | ||||||||||||||
cash paid for deferred financing costs | -10,000,000 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||
other financing activities | 0 | -3,000,000 | -6,000,000 | 0 | -5,000,000 | -5,000,000 | -3,000,000 | -2,000,000 | -1,000,000 | -4,000,000 | -6,000,000 | -7,000,000 | -1,000,000 | -7,000,000 | -25,000,000 | -3,000,000 | 0 | -8,000,000 | ||||||||||||||||||||||||||
net cash from financing activities | -68,000,000 | 123,000,000 | -38,000,000 | -79,000,000 | -171,000,000 | -14,000,000 | -128,000,000 | -109,000,000 | -87,000,000 | 17,000,000 | -161,000,000 | -6,000,000 | -152,000,000 | -10,000,000 | -122,000,000 | -179,000,000 | -25,000,000 | -53,000,000 | -14,300,000 | -23,900,000 | 658,100,000 | -129,900,000 | -95,800,000 | -160,800,000 | -110,300,000 | -99,200,000 | -78,600,000 | -82,400,000 | -69,400,000 | -19,400,000 | -78,900,000 | -67,600,000 | 237,100,000 | -177,800,000 | -472,800,000 | -55,490,000 | -138,053,000 | -100,457,000 | -55,477,000 | -109,214,000 | -29,039,000 | 13,603,000 | -55,034,000 | -12,380,000 |
effect of exchange rate changes on cash and cash equivalents | 15,000,000 | 13,000,000 | -16,000,000 | 2,000,000 | 1,000,000 | -11,000,000 | 13,000,000 | -9,000,000 | -10,000,000 | -6,000,000 | -5,000,000 | -21,000,000 | 7,000,000 | -5,000,000 | -3,000,000 | -4,000,000 | 1,000,000 | -13,000,000 | 18,300,000 | 3,500,000 | 5,100,000 | -12,900,000 | 4,000,000 | -7,100,000 | 1,700,000 | -1,600,000 | 1,200,000 | -3,900,000 | -11,000,000 | 6,000,000 | 8,600,000 | 5,600,000 | 8,800,000 | -3,000,000 | 6,200,000 | -477,000 | 2,724,000 | -7,647,000 | 623,000 | 2,150,000 | -2,454,000 | -895,000 | -4,236,000 | 2,844,000 |
net increase in cash and cash equivalents | -39,000,000 | 126,000,000 | 25,000,000 | 14,000,000 | -23,000,000 | -47,000,000 | -53,000,000 | 56,000,000 | -12,000,000 | 35,000,000 | 58,000,000 | -51,000,000 | -834,100,000 | 162,900,000 | -94,900,000 | -20,600,000 | 19,100,000 | -11,500,000 | 38,500,000 | -14,136,000 | -9,782,000 | |||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 272,000,000 | 0 | 0 | 0 | 334,000,000 | 0 | 0 | 0 | 365,000,000 | 0 | 0 | 0 | 339,000,000 | 0 | 0 | 0 | 438,000,000 | 100,000 | 0 | 0 | 404,900,000 | 0 | 0 | 0 | 309,600,000 | 0 | 0 | 0 | 320,600,000 | 0 | 383,900,000 | 0 | 0 | 284,600,000 | -39,000 | 0 | 151,639,000 | 74,954,000 | 0 | 0 | 80,132,000 | 0 | 77,128,000 |
cash and cash equivalents at end of period | -39,000,000 | 398,000,000 | -24,000,000 | 17,000,000 | -12,000,000 | 291,000,000 | 25,000,000 | 14,000,000 | -23,000,000 | 318,000,000 | -53,000,000 | 56,000,000 | -12,000,000 | 374,000,000 | 58,000,000 | -51,000,000 | 14,000,000 | 318,000,000 | -834,000,000 | 162,900,000 | 873,200,000 | 235,900,000 | 178,800,000 | -24,000,000 | 24,700,000 | 225,400,000 | 76,500,000 | -6,200,000 | -77,800,000 | 317,100,000 | -94,900,000 | 363,300,000 | 19,100,000 | -11,500,000 | 323,100,000 | 139,928,000 | -4,147,000 | 100,619,000 | 55,823,000 | -6,369,000 | 824,000 | 56,203,000 | -14,136,000 | 67,346,000 |
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment in accounts payable at end of period | 3,000,000 | 22,000,000 | ||||||||||||||||||||||||||||||||||||||||||
exchange of inventory for naming and other rights | 0 | 14,000,000 | ||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds on short-term borrowings | -272,000,000 | |||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 400,000 | 0 | 0 | 156,600,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
intangible asset impairment | ||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from unconsolidated affiliates | 1,779,000 | -1,329,000 | 4,248,000 | |||||||||||||||||||||||||||||||||||||||||
other non-cash income | -9,300,000 | -1,000,000 | -7,900,000 | 4,300,000 | -8,900,000 | -7,800,000 | 900,000 | 19,900,000 | -14,400,000 | -9,900,000 | -28,100,000 | -3,400,000 | 3,725,000 | -5,720,000 | -8,005,000 | -3,405,000 | -3,912,000 | |||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | 200,000 | |||||||||||||||||||||||||||||||||||||||||||
cash received on sale of non-strategic businesses or product lines | 1,000,000 | 0 | 8,000,000 | 19,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
other investing activities | -7,000,000 | 0 | 0 | 0 | 0 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||
net borrowings on short-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||
change in accounts payable related to capital expenditures | ||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds on short-term borrowings | 56,000,000 | 20,000,000 | 23,000,000 | -75,000,000 | -55,000,000 | 198,000,000 | 26,000,000 | -125,000,000 | 163,000,000 | 30,000,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 17,000,000 | -12,000,000 | -43,000,000 | -120,000,000 | -169,000,000 | -24,000,000 | 24,700,000 | -84,200,000 | -6,200,000 | -77,800,000 | -3,500,000 | -4,147,000 | -51,020,000 | -19,131,000 | -6,369,000 | 824,000 | -23,929,000 | |||||||||||||||||||||||||||
stock based compensation expense | 12,000,000 | 11,000,000 | 13,000,000 | 2,000,000 | 14,000,000 | 17,000,000 | 12,000,000 | 14,000,000 | 22,000,000 | 11,000,000 | -6,000,000 | 22,000,000 | 19,000,000 | 13,000,000 | 10,800,000 | 16,500,000 | 10,200,000 | 9,500,000 | 16,400,000 | 15,400,000 | 25,200,000 | 9,200,000 | 5,900,000 | 5,300,000 | 500,000 | 9,300,000 | 11,100,000 | 10,800,000 | ||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||
fixed asset impairment | 4,000,000 | 600,000 | 0 | 200,000 | ||||||||||||||||||||||||||||||||||||||||
restructuring and other costs | -6,000,000 | -3,000,000 | -6,000,000 | 48,000,000 | ||||||||||||||||||||||||||||||||||||||||
gain on sale or disposal of non-strategic businesses and product lines | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions of businesses and equity investments, net of cash acquired | 0 | -7,000,000 | -149,000,000 | -92,000,000 | -1,076,000,000 | 100,000 | 0 | 0 | -123,800,000 | -6,700,000 | ||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 300,000 | 0 | 300,000 | 2,900,000 | 2,400,000 | 900,000 | 3,000,000 | 300,000 | 1,600,000 | 500,000 | 4,000,000 | 400,000 | -3,000 | 212,000 | 91,000 | 168,000 | 883,000 | 991,000 | 1,218,000 | 299,000 | 166,000 | |||||||||||||||||||||||
net borrowings (repayments) on short-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercised stock options | 0 | 0 | 1,000,000 | 5,000,000 | 4,000,000 | 2,000,000 | 12,000,000 | 33,000,000 | 5,000,000 | 600,000 | 1,600,000 | 3,800,000 | 30,000,000 | 2,400,000 | 56,600,000 | 19,800,000 | 8,900,000 | 5,600,000 | 8,300,000 | 16,000,000 | 29,400,000 | 6,400,000 | 13,000,000 | 7,400,000 | 8,603,000 | 4,532,000 | 14,065,000 | |||||||||||||||||
proceeds from long-term borrowings, net of deferred financing costs | -1,000,000 | 2,000,000 | 0 | 5,000,000 | 1,000,000 | 2,000,000 | 9,000,000 | 4,000,000 | 0 | 117,200,000 | 800,000 | 900,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss)/income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
payments on terminated derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-strategic businesses and product lines | -13,000,000 | |||||||||||||||||||||||||||||||||||||||||||
cash paid for accelerated share repurchase | 0 | 0 | -150,000,000 | |||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale on non-strategic businesses and product lines | ||||||||||||||||||||||||||||||||||||||||||||
exchange of inventory for naming rights | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of non-strategic businesses and product lines | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) on short-term borrowings | 141,000,000 | 30,800,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of noncontrolling interest of consolidated subsidiary | ||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 0 | |||||||||||||||||||||||||||||||||||||||||||
cost of products sold | ||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative expense | ||||||||||||||||||||||||||||||||||||||||||||
research and development expense | ||||||||||||||||||||||||||||||||||||||||||||
total stock based compensation expense | ||||||||||||||||||||||||||||||||||||||||||||
related deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 2,000,000 | 1,600,000 | 1,600,000 | 1,100,000 | 700,000 | 600,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 600,000 | 700,000 | 600,000 | 700,000 | 1,500,000 | 1,000,000 | 1,100,000 | 1,123,000 | 1,088,000 | 1,089,000 | 1,142,000 | 1,250,000 | 1,296,000 | 1,296,000 | 1,195,000 | 1,196,000 | |||||||||||||||||
definite-lived intangible asset impairment | 0 | |||||||||||||||||||||||||||||||||||||||||||
restructuring and other costs - non-cash | 4,200,000 | 1,300,000 | 2,600,000 | 1,900,000 | 900,000 | 400,000 | 5,100,000 | 9,700,000 | 3,300,000 | 10,100,000 | 5,800,000 | 3,300,000 | 400,000 | 600,000 | 900,000 | 700,000 | 2,600,000 | -8,014,000 | 40,982,000 | 4,832,000 | ||||||||||||||||||||||||
gain on sale of equity security | 0 | 0 | 0 | -44,100,000 | ||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 300,000 | 100,000 | 700,000 | 2,300,000 | 1,900,000 | 2,100,000 | 100,000 | 500,000 | 100,000 | 300,000 | 1,300,000 | 119,000 | ||||||||||||||||||||||||||||||||
gain on divestiture of noncontrolling interest | 0 | 0 | 0 | -8,700,000 | ||||||||||||||||||||||||||||||||||||||||
loss on sale on non-strategic businesses and product lines | ||||||||||||||||||||||||||||||||||||||||||||
purchases of short term investments | ||||||||||||||||||||||||||||||||||||||||||||
liquidation of short term investments | ||||||||||||||||||||||||||||||||||||||||||||
expenditures for identifiable intangible assets | 0 | -200,000 | -2,000,000 | -3,300,000 | -1,100,000 | -4,800,000 | -178,000 | -1,305,000 | -86,000 | -758,000 | -205,000 | -42,000 | -146,000 | |||||||||||||||||||||||||||||||
proceeds from the sale of equity security | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of noncontrolling interests of consolidated subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for contingent consideration on prior acquisitions | -1,000,000 | -300,000 | -1,100,000 | -1,600,000 | -2,500,000 | -100,000 | 0 | -30,600,000 | 0 | -1,781,000 | ||||||||||||||||||||||||||||||||||
loss on sale of non-strategic businesses and product lines | -500,000 | |||||||||||||||||||||||||||||||||||||||||||
repayments on short-term borrowings | 0 | -67,900,000 | ||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -100,000 | -75,174,000 | -5,171,000 | |||||||||||||||||||||||||||||||||||||||||
stock option expense | ||||||||||||||||||||||||||||||||||||||||||||
rsu expense | ||||||||||||||||||||||||||||||||||||||||||||
purchase of short term investments | ||||||||||||||||||||||||||||||||||||||||||||
cash paid on sale of non-strategic businesses or product lines | ||||||||||||||||||||||||||||||||||||||||||||
cash received on derivatives contracts | 9,400,000 | 7,500,000 | 4,300,000 | 22,700,000 | 1,800,000 | 2,900,000 | 2,400,000 | 2,000,000 | 5,000,000 | 5,700,000 | 8,133,000 | 5,674,000 | 8,593,000 | |||||||||||||||||||||||||||||||
purchase of short-term investments | 500,000 | -800,000 | -2,200,000 | -100,000 | -1,144,000 | |||||||||||||||||||||||||||||||||||||||
purchase of company owned life insurance policies | ||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on short-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||
cash paid on derivatives contracts | 0 | 0 | -2,400,000 | -12,100,000 | -100,000 | -3,500,000 | 10,000 | 0 | -810,000 | |||||||||||||||||||||||||||||||||||
liquidation of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity security | 0 | |||||||||||||||||||||||||||||||||||||||||||
increase in short-term borrowings | -63,900,000 | -63,000,000 | 195,100,000 | -7,800,000 | 100,000 | 1,300,000 | -44,100,000 | -1,500,000 | -2,100,000 | -32,470,000 | -126,747,000 | 160,117,000 | ||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | -100,000 | |||||||||||||||||||||||||||||||||||||||||||
cash paid on sale of business or product line | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||
stock option income tax benefit | -1,178,000 | -8,441,000 | -381,000 | -69,000 | -1,140,000 | -519,000 | -603,000 | -1,284,000 | -3,879,000 | |||||||||||||||||||||||||||||||||||
proceeds from the sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||
cash assumed in sirona merger | 0 | 0 | 522,300,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 4,149,000 | 17,137,000 | 17,635,000 | 13,578,000 | 5,583,000 | 14,483,000 | ||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock based compensation | ||||||||||||||||||||||||||||||||||||||||||||
schedule of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
merger financed by common stock | 0 | 0 | 6,256,200,000 | |||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||
purchase of company-owned life insurance policies | 0 | 0 | -1,700,000 | 0 | -1,577,000 | |||||||||||||||||||||||||||||||||||||||
other non-cash expense/ | 14,000,000 | |||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions of businesses and equity investments | ||||||||||||||||||||||||||||||||||||||||||||
purchases of short term time deposits | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of long-term corporate bonds | ||||||||||||||||||||||||||||||||||||||||||||
payments on long-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||
cash assumed in merger | ||||||||||||||||||||||||||||||||||||||||||||
cash and deposits paid for acquisitions of businesses and equity investments, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||
cash received from sale of business or product line | 3,600,000 | 0 | 2,400,000 | |||||||||||||||||||||||||||||||||||||||||
cash and deposits paid for acquisitions of businesses, net of cash acquired | -9,100,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization | 44,300,000 | 43,800,000 | 21,800,000 | 10,954,000 | 10,940,000 | 10,906,000 | 12,569,000 | 11,266,000 | 11,500,000 | 11,934,000 | 12,650,000 | 15,364,000 | ||||||||||||||||||||||||||||||||
share-based compensation expense | 12,000,000 | 12,600,000 | 4,800,000 | 7,670,000 | 6,935,000 | 4,895,000 | 5,786,000 | 6,004,000 | 6,589,000 | 5,434,000 | 6,807,000 | 4,222,000 | ||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | -2,500,000 | -400,000 | -8,400,000 | 1,178,000 | 8,441,000 | 381,000 | 69,000 | 1,140,000 | 519,000 | 603,000 | 1,284,000 | 3,879,000 | ||||||||||||||||||||||||||||||||
equity in net income from unconsolidated affiliates | -10,841,000 | 8,174,000 | 4,367,000 | |||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions of businesses, net of cash acquired | -341,400,000 | 0 | -400,000 | 5,000 | 0 | 0 | -3,939,000 | |||||||||||||||||||||||||||||||||||||
proceeds from redemption of corporate bonds | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of noncontrolling interests of consolidated subsidiary | 52,000 | 0 | -80,452,000 | -33,000 | 0 | 0 | -8,960,000 | |||||||||||||||||||||||||||||||||||||
equity income from unconsolidated affiliates | 290,000 | |||||||||||||||||||||||||||||||||||||||||||
cash received on derivatives | 864,000 | 1,673,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid on derivatives | -2,103,000 | -824,000 | ||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings | 64,886,000 | -31,661,000 | 24,317,000 | 16,133,000 | -46,336,000 | 11,155,000 | ||||||||||||||||||||||||||||||||||||||
restructuring and other costs - noncash | -727,000 | 940,000 | 1,165,000 | |||||||||||||||||||||||||||||||||||||||||
equity in (earnings) income from unconsolidated affiliates | 83,000 | |||||||||||||||||||||||||||||||||||||||||||
payments on settlements of net investment hedges | -45,765,000 | |||||||||||||||||||||||||||||||||||||||||||
interest received on derivatives with an other-than-insignificant financing element | 464,000 | |||||||||||||||||||||||||||||||||||||||||||
interest paid on derivatives with an other-than-insignificant financing element | -306,000 | |||||||||||||||||||||||||||||||||||||||||||
net interest expense on derivatives with an other-than-insignificant financing element | 335,000 | 800,000 | ||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -5,122,000 | 10,545,000 | ||||||||||||||||||||||||||||||||||||||||||
payment on terminated derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||
net interest payments on derivatives with an other-than-insignificant financing element | -335,000 | -800,000 |
We provide you with 20 years of cash flow statements for DENTSPLY SIRONA stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of DENTSPLY SIRONA stock. Explore the full financial landscape of DENTSPLY SIRONA stock with our expertly curated income statements.
The information provided in this report about DENTSPLY SIRONA stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.