DENTSPLY SIRONA Inc(NASDAQ:XRAY)

DENTSPLY SIRONA Inc. designs, develops, manufactures, distributes, and sells various dental products and technologies primarily for professional dental market worldwide. The company operates in two segments, Technologies & Equipment; and Consumables. Its dental supplies include endodontic instrument...
Website: http://www.dentsplysirona.com
Founded: 1899
Full Time Employees: 15,200
Sector: Healthcare
Industry: Medical Instruments & Supplies
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 880,000,000 | 961,000,000 | 904,000,000 | 936,000,000 | 879,000,000 | 905,000,000 | 951,000,000 | 984,000,000 | 953,000,000 | 1,012,000,000 | 947,000,000 | 1,028,000,000 | 978,000,000 | 983,000,000 | 947,000,000 | 1,023,000,000 | 969,000,000 | 1,088,000,000 | 1,069,000,000 | 1,067,000,000 | 1,027,000,000 | 1,082,300,000 | 894,800,000 | 490,600,000 | 874,300,000 | 1,111,500,000 | 962,100,000 | 1,009,400,000 | 946,200,000 | 1,059,700,000 | 928,400,000 | 1,042,100,000 | 956,100,000 | 1,091,000,000 | 1,009,200,000 | 992,700,000 | 900,500,000 | 996,500,000 | 954,200,000 | 1,022,000,000 | 772,600,000 | 671,100,000 | 648,900,000 | 698,006,000 | 656,320,000 | 719,041,000 | 708,240,000 | 765,225,000 | 730,114,000 | 753,658,000 | 704,018,000 | 761,010,000 | 732,084,000 | 753,288,000 | 695,734,000 | 762,994,000 | 716,413,000 |
yoy | 0.11% | 6.19% | -4.94% | -4.88% | -7.76% | -10.57% | 0.42% | -4.28% | -2.56% | 2.95% | 0.00% | 0.49% | 0.93% | -9.65% | -11.41% | -4.12% | -5.65% | 0.53% | 19.47% | 117.49% | 17.47% | -2.63% | -7.00% | -51.40% | -7.60% | 4.89% | 3.63% | -3.14% | -1.04% | -2.87% | -8.01% | 4.98% | 6.17% | 9.48% | 5.76% | -2.87% | 16.55% | 48.49% | 47.05% | 46.42% | 17.72% | -6.67% | -8.38% | -8.78% | -10.11% | -4.59% | 0.60% | 0.55% | -0.27% | 0.05% | 1.19% | -0.26% | 2.19% | ||||
qoq | -8.43% | 6.31% | -3.42% | 6.48% | -2.87% | -4.84% | -3.35% | 3.25% | -5.83% | 6.86% | -7.88% | 5.11% | -0.51% | 3.80% | -7.43% | 5.57% | -10.94% | 1.78% | 0.19% | 3.89% | -5.11% | 20.95% | 82.39% | -43.89% | -21.34% | 15.53% | -4.69% | 6.68% | -10.71% | 14.14% | -10.91% | 8.99% | -12.36% | 8.11% | 1.66% | 10.24% | -9.63% | 4.43% | -6.63% | 32.28% | 15.12% | 3.42% | -7.04% | 6.35% | -8.72% | 1.53% | -7.45% | 4.81% | -3.12% | 7.05% | -7.49% | 3.95% | -2.81% | 8.27% | -8.82% | 6.50% | |
cost of products sold | 453,000,000 | 518,000,000 | 463,000,000 | 446,000,000 | 413,000,000 | 459,000,000 | 456,000,000 | 473,000,000 | 447,000,000 | 490,000,000 | 452,000,000 | 478,000,000 | 459,000,000 | 466,000,000 | 439,000,000 | 442,000,000 | 448,000,000 | 495,000,000 | 478,000,000 | 469,000,000 | 448,000,000 | 511,500,000 | 452,500,000 | 314,500,000 | 406,500,000 | 500,900,000 | 448,100,000 | 468,600,000 | 446,500,000 | 534,900,000 | 452,300,000 | 489,300,000 | 442,000,000 | 497,700,000 | 450,200,000 | 448,500,000 | 408,500,000 | 455,000,000 | 440,600,000 | 495,100,000 | 353,700,000 | 296,400,000 | 279,400,000 | 298,345,000 | 282,952,000 | 325,990,000 | 320,176,000 | 340,756,000 | 335,909,000 | 355,819,000 | 327,601,000 | 346,054,000 | 343,884,000 | 252,701,750 | 331,619,000 | 355,525,000 | 323,663,000 |
gross profit | 427,000,000 | 443,000,000 | 441,000,000 | 490,000,000 | 466,000,000 | 446,000,000 | 495,000,000 | 511,000,000 | 506,000,000 | 522,000,000 | 495,000,000 | 550,000,000 | 519,000,000 | 517,000,000 | 508,000,000 | 581,000,000 | 521,000,000 | 593,000,000 | 591,000,000 | 598,000,000 | 579,000,000 | 570,800,000 | 442,300,000 | 176,100,000 | 467,800,000 | 610,600,000 | 514,000,000 | 540,800,000 | 499,700,000 | 524,800,000 | 476,100,000 | 552,800,000 | 514,100,000 | 593,300,000 | 559,000,000 | 544,200,000 | 492,000,000 | 541,500,000 | 513,600,000 | 526,900,000 | 418,900,000 | 374,700,000 | 369,500,000 | 399,661,000 | 373,368,000 | 393,051,000 | 388,064,000 | 424,469,000 | 394,205,000 | 397,839,000 | 376,417,000 | 414,956,000 | 388,200,000 | 392,053,000 | 364,115,000 | 407,469,000 | 392,750,000 |
yoy | -8.37% | -0.67% | -10.91% | -4.11% | -7.91% | -14.56% | 0.00% | -7.09% | -2.50% | 0.97% | -2.56% | -5.34% | -0.38% | -12.82% | -14.04% | -2.84% | -10.02% | 3.89% | 33.62% | 239.58% | 23.77% | -6.52% | -13.95% | -67.44% | -6.38% | 16.35% | 7.96% | -2.17% | -2.80% | -11.55% | -14.83% | 1.58% | 4.49% | 9.57% | 8.84% | 3.28% | 17.45% | 44.52% | 39.00% | 31.84% | 12.19% | -4.67% | -4.78% | -5.84% | -5.29% | -1.20% | 3.09% | 2.29% | 1.55% | 1.48% | 3.38% | 1.84% | -1.16% | ||||
qoq | -3.61% | 0.45% | -10.00% | 5.15% | 4.48% | -9.90% | -3.13% | 0.99% | -3.07% | 5.45% | -10.00% | 5.97% | 0.39% | 1.77% | -12.56% | 11.52% | -12.14% | 0.34% | -1.17% | 3.28% | 1.44% | 29.05% | 151.16% | -62.36% | -23.39% | 18.79% | -4.96% | 8.22% | -4.78% | 10.23% | -13.87% | 7.53% | -13.35% | 6.14% | 2.72% | 10.61% | -9.14% | 5.43% | -2.52% | 25.78% | 11.80% | 1.41% | -7.55% | 7.04% | -5.01% | 1.29% | -8.58% | 7.68% | -0.91% | 5.69% | -9.29% | 6.89% | -0.98% | 7.67% | -10.64% | 3.75% | |
gross margin % | 48.52% | 46.10% | 48.78% | 52.35% | 53.01% | 49.28% | 52.05% | 51.93% | 53.10% | 51.58% | 52.27% | 53.50% | 53.07% | 52.59% | 53.64% | 56.79% | 53.77% | 54.50% | 55.29% | 56.04% | 56.38% | 52.74% | 49.43% | 35.89% | 53.51% | 54.93% | 53.42% | 53.58% | 52.81% | 49.52% | 51.28% | 53.05% | 53.77% | 54.38% | 55.39% | 54.82% | 54.64% | 54.34% | 53.83% | 51.56% | 54.22% | 55.83% | 56.94% | 57.26% | 56.89% | 54.66% | 54.79% | 55.47% | 53.99% | 52.79% | 53.47% | 54.53% | 53.03% | 52.05% | 52.34% | 53.40% | 54.82% |
selling, general, and administrative expenses | 351,000,000 | 383,000,000 | 355,000,000 | 342,000,000 | 358,000,000 | 401,000,000 | 390,000,000 | 399,000,000 | 415,000,000 | 409,000,000 | 372,000,000 | 416,000,000 | 416,000,000 | 402,000,000 | 401,000,000 | 410,000,000 | 376,000,000 | 294,250,000 | 394,000,000 | 398,000,000 | 385,000,000 | 253,625,000 | 341,900,000 | 279,100,000 | 393,500,000 | 315,525,000 | 399,300,000 | 430,900,000 | |||||||||||||||||||||||||||||
research and development expenses | 44,000,000 | 40,000,000 | 37,000,000 | 37,000,000 | 36,000,000 | 42,000,000 | 40,000,000 | 41,000,000 | 42,000,000 | 43,000,000 | 46,000,000 | 49,000,000 | 46,000,000 | 43,000,000 | 41,000,000 | 45,000,000 | 45,000,000 | 59,000,000 | 35,000,000 | 40,000,000 | 37,000,000 | ||||||||||||||||||||||||||||||||||||
restructuring and other costs | 67,000,000 | 4,500,000 | 5,000,000 | 4,000,000 | 9,000,000 | 11,250,000 | 23,000,000 | 21,000,000 | 1,000,000 | -3,000,000 | 6,000,000 | 5,000,000 | 59,000,000 | 7,000,000 | 3,000,000 | 6,000,000 | 3,000,000 | 5,000,000 | 3,000,000 | 14,500,000 | 18,700,000 | 1,300,000 | 42,500,000 | 12,600,000 | 5,200,000 | 42,400,000 | 20,500,000 | 9,800,000 | 12,100,000 | 188,900,000 | 10,200,000 | 319,800,000 | 20,600,000 | 81,700,000 | 3,100,000 | 7,600,000 | 7,900,000 | 3,600,000 | 4,100,000 | 13,800,000 | 6,600,000 | 38,881,000 | 5,426,000 | 6,545,000 | 2,503,000 | 1,242,000 | 793,000 | 8,291,000 | 2,231,000 | 2,169,000 | 665,000 | 6,855,000 | 15,097,000 | 2,528,000 | 1,237,000 | ||
operating income | -35,000,000 | -139,000,000 | -218,000,000 | -128,000,000 | 63,000,000 | -509,000,000 | -462,000,000 | 50,000,000 | 42,000,000 | 73,000,000 | -236,000,000 | 80,000,000 | -2,000,000 | 65,000,000 | -1,218,000,000 | 119,000,000 | 97,000,000 | 154,000,000 | 159,000,000 | 155,000,000 | 154,000,000 | 135,400,000 | 81,700,000 | -104,300,000 | -124,800,000 | 136,600,000 | 109,500,000 | 67,500,000 | 47,300,000 | 81,800,000 | 45,500,000 | -1,154,100,000 | 68,700,000 | -706,400,000 | 107,900,000 | -1,048,000,000 | 84,200,000 | 134,200,000 | 126,600,000 | 121,200,000 | 72,700,000 | 93,100,000 | 98,600,000 | 85,801,000 | 97,709,000 | 103,343,000 | 109,581,000 | 127,106,000 | 105,570,000 | 97,421,000 | 105,021,000 | 122,866,000 | 93,858,000 | 97,207,000 | 88,666,000 | 108,907,000 | 87,160,000 |
yoy | -155.56% | -72.69% | -52.81% | -356.00% | 50.00% | -797.26% | 95.76% | -37.50% | -2200.00% | 12.31% | -80.62% | -32.77% | -102.06% | -57.79% | -866.04% | -23.23% | -37.01% | 13.74% | 94.61% | -248.61% | -223.40% | -0.88% | -25.39% | -254.52% | -363.85% | 66.99% | 140.66% | -105.85% | -31.15% | -111.58% | -57.83% | 10.12% | -18.41% | -626.38% | -14.77% | -964.69% | 15.82% | 44.15% | 28.40% | 41.26% | -25.60% | -9.91% | -10.02% | -32.50% | -7.45% | 6.08% | 4.34% | 3.45% | 12.48% | 0.22% | 18.45% | 12.82% | 7.68% | ||||
qoq | -74.82% | -36.24% | 70.31% | -303.17% | -112.38% | 10.17% | -1024.00% | 19.05% | -42.47% | -130.93% | -395.00% | -4100.00% | -103.08% | -105.34% | -1123.53% | 22.68% | -37.01% | -3.14% | 2.58% | 0.65% | 13.74% | 65.73% | -178.33% | -16.43% | -191.36% | 24.75% | 62.22% | 42.71% | -42.18% | 79.78% | -103.94% | -1779.91% | -109.73% | -754.68% | -110.30% | -1344.66% | -37.26% | 6.00% | 4.46% | 66.71% | -21.91% | -5.58% | 14.92% | -12.19% | -5.45% | -5.69% | -13.79% | 20.40% | 8.36% | -7.24% | -14.52% | 30.91% | -3.45% | 9.63% | -18.59% | 24.95% | |
operating margin % | -3.98% | -14.46% | -24.12% | -13.68% | 7.17% | -56.24% | -48.58% | 5.08% | 4.41% | 7.21% | -24.92% | 7.78% | -0.20% | 6.61% | -128.62% | 11.63% | 10.01% | 14.15% | 14.87% | 14.53% | 15.00% | 12.51% | 9.13% | -21.26% | -14.27% | 12.29% | 11.38% | 6.69% | 5.00% | 7.72% | 4.90% | -110.75% | 7.19% | -64.75% | 10.69% | -105.57% | 9.35% | 13.47% | 13.27% | 11.86% | 9.41% | 13.87% | 15.19% | 12.29% | 14.89% | 14.37% | 15.47% | 16.61% | 14.46% | 12.93% | 14.92% | 16.15% | 12.82% | 12.90% | 12.74% | 14.27% | 12.17% |
other income and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 24,000,000 | 22,000,000 | 23,000,000 | 24,000,000 | 19,000,000 | 16,000,000 | 18,000,000 | 17,000,000 | 18,000,000 | 23,000,000 | 18,000,000 | 21,000,000 | 19,000,000 | 19,000,000 | 14,000,000 | 15,000,000 | 12,000,000 | 12,000,000 | 13,000,000 | 16,000,000 | 14,000,000 | 14,500,000 | 14,500,000 | 12,300,000 | 6,700,000 | 6,400,000 | 6,600,000 | 8,000,000 | 8,400,000 | 9,400,000 | 9,700,000 | 9,600,000 | 8,600,000 | 9,600,000 | 9,800,000 | 9,600,000 | 9,300,000 | 9,000,000 | 8,400,000 | 9,300,000 | 9,200,000 | 25,800,000 | 9,600,000 | 9,824,000 | 10,668,000 | 11,492,000 | 12,665,000 | 11,798,000 | 10,955,000 | 11,455,000 | 11,442,000 | 11,507,000 | 15,221,000 | 11,213,500 | 14,488,000 | 14,584,000 | 15,782,000 |
other expense | -17,000,000 | 1,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -7,000,000 | -7,000,000 | -4,000,000 | 13,000,000 | 7,000,000 | 38,000,000 | 9,000,000 | 4,000,000 | 8,000,000 | 5,000,000 | -9,000,000 | -2,800,000 | 900,000 | 4,300,000 | -1,400,000 | -6,900,000 | -2,900,000 | 12,100,000 | -13,800,000 | -4,500,000 | 4,700,000 | -1,000,000 | -34,100,000 | 1,925,000 | 900,000 | 7,800,000 | -1,000,000 | -6,800,000 | 1,600,000 | -900,000 | -3,800,000 | -376,000 | 609,000 | 2,918,000 | ||||||||||||||||||
income before income taxes | -42,000,000 | -147,000,000 | -230,000,000 | -153,000,000 | 44,000,000 | -523,000,000 | -478,000,000 | 34,000,000 | 31,000,000 | 57,000,000 | -250,000,000 | 46,000,000 | -28,000,000 | 8,000,000 | -1,241,000,000 | 91,000,000 | 87,000,000 | 138,000,000 | 138,000,000 | 134,000,000 | 149,000,000 | 122,900,000 | 66,700,000 | -119,900,000 | -129,700,000 | 137,500,000 | 106,500,000 | 47,600,000 | 53,800,000 | 77,400,000 | 31,700,000 | -1,162,300,000 | 94,800,000 | -712,900,000 | 97,600,000 | -1,064,800,000 | 76,600,000 | 132,600,000 | 117,100,000 | 123,800,000 | 67,400,000 | 72,300,000 | 93,200,000 | 77,013,000 | 87,174,000 | 94,718,000 | 97,516,000 | 116,477,000 | 95,662,000 | 87,927,000 | 94,136,000 | 109,379,000 | 77,894,000 | 86,120,000 | 75,781,000 | 95,586,000 | 73,191,000 |
provision for income taxes | -32,000,000 | -2,000,000 | 198,000,000 | -109,000,000 | 25,000,000 | 17,250,000 | 17,000,000 | 38,000,000 | 14,000,000 | -15,000,000 | 16,000,000 | -39,000,000 | -5,000,000 | 23,000,000 | -164,000,000 | 18,000,000 | 18,000,000 | 36,000,000 | 35,000,000 | 35,000,000 | 32,000,000 | 24,300,000 | 12,500,000 | -24,000,000 | 10,200,000 | 35,000,000 | 21,500,000 | 11,200,000 | 14,600,000 | 75,900,000 | 4,200,000 | -41,300,000 | 13,700,000 | 2,375,000 | 7,100,000 | -14,500,000 | 16,900,000 | 24,700,000 | 24,800,000 | 15,800,000 | 19,600,000 | 24,775,000 | 18,853,000 | 3,542,000 | |||||||||||||
net income | -10,000,000 | -145,000,000 | -428,000,000 | -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 | -650,200,000 | 90,500,000 | -1,050,300,000 | 59,700,000 | 107,900,000 | 92,300,000 | 105,900,000 | 125,300,000 | 58,600,000 | 84,400,000 | 44,064,000 | 63,954,000 | 84,713,000 | 75,266,000 | 90,014,000 | 72,920,000 | 76,032,000 | 80,866,000 | 88,691,000 | 72,573,000 | 127,928,000 | 54,292,000 | 82,040,000 | 54,228,000 |
yoy | -152.63% | -66.12% | -13.54% | 1000.00% | 11.76% | -694.44% | 86.09% | -104.71% | -173.91% | -580.00% | -75.30% | 16.44% | -133.33% | -114.71% | -1145.63% | -26.26% | -41.03% | 3.45% | 90.04% | -203.23% | -183.63% | -3.80% | -36.24% | -363.46% | -456.89% | 6733.33% | 209.09% | -103.25% | -51.66% | -100.23% | -69.61% | 6.73% | 35.85% | -702.59% | -1.95% | -1091.78% | -52.35% | 84.13% | 9.36% | 140.33% | 95.92% | -30.83% | 12.14% | -51.05% | -12.30% | 11.42% | -6.93% | 1.49% | 0.48% | -40.57% | 48.95% | 8.11% | 33.83% | ||||
qoq | -93.10% | -66.12% | 872.73% | -331.58% | -104.44% | -13.54% | 12275.00% | -123.53% | -76.39% | -127.07% | -412.94% | -469.57% | 53.33% | -98.61% | -1575.34% | 5.80% | -32.35% | -0.97% | 4.04% | -15.38% | 18.66% | 81.92% | -156.52% | -31.45% | -236.49% | 20.59% | 133.52% | -7.14% | 2513.33% | -94.55% | -102.45% | -1482.24% | -112.47% | -818.45% | -108.62% | -1859.30% | -44.67% | 16.90% | -12.84% | -15.48% | 113.82% | -30.57% | 91.54% | -31.10% | -24.51% | 12.55% | -16.38% | 23.44% | -4.09% | -5.98% | -8.82% | 22.21% | -43.27% | 135.63% | -33.82% | 51.29% | |
net income margin % | -1.14% | -15.09% | -47.35% | -4.70% | 2.16% | -47.29% | -52.05% | -0.41% | 1.78% | 7.11% | -28.09% | 8.27% | -2.35% | -1.53% | -113.73% | 7.14% | 7.12% | 9.38% | 9.64% | 9.28% | 11.39% | 9.11% | 6.06% | -19.55% | -16.00% | 9.22% | 8.83% | 3.61% | 4.14% | 0.14% | 2.96% | -107.57% | 8.48% | -59.60% | 8.97% | -105.80% | 6.63% | 10.83% | 9.67% | 10.36% | 16.22% | 8.73% | 13.01% | 6.31% | 9.74% | 11.78% | 10.63% | 11.76% | 9.99% | 10.09% | 11.49% | 11.65% | 9.91% | 16.98% | 7.80% | 10.75% | 7.57% |
less: net loss attributable to noncontrolling interest | -250,000 | -1,000,000 | -1,000,000 | -1,250,000 | -1,000,000 | -4,000,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to dentsply sirona | -10,000,000 | -45,000,000 | 20,000,000 | -4,000,000 | 18,000,000 | 86,000,000 | -19,000,000 | -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 | 98,500,000 | 53,800,000 | -95,400,000 | -139,900,000 | 102,300,000 | 85,000,000 | 36,400,000 | 39,200,000 | 1,800,000 | 28,000,000 | 81,200,000 | -650,400,000 | 90,600,000 | -1,050,000,000 | 59,800,000 | 107,000,000 | 92,500,000 | 105,400,000 | 125,000,000 | |||||||||||||||||||||||
earnings per common share attributable to dentsply sirona: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -50,000 | -220,000 | 100,000 | -20,000 | 260,000 | 460,000 | 400,000 | 450,000 | 720,000 | 410,000 | 600,000 | 320 | 460 | 600 | 530 | 630 | 510 | 530 | 560 | 610 | 500 | 900 | 380 | 570 | 380 | ||||||||||||||||||||||||||||||||
diluted | -50,000 | -220,000 | 100,000 | -20,000 | 260,000 | 460,000 | 390,000 | 440,000 | 700,000 | 410,000 | 590,000 | 310 | 450 | 590 | 520 | 620 | 500 | 510 | 550 | 600 | 490 | 880 | 370 | 560 | 370 | ||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 199,900,000 | 199,400,000 | 199,500,000 | 199,300,000 | 199,100,000 | 203,200,000 | 201,000,000 | 205,600,000 | 207,400,000 | 212,000,000 | 211,800,000 | 211,900,000 | 214,500,000 | 215,500,000 | 214,900,000 | 214,900,000 | 217,000,000 | 218,400,000 | 218,600,000 | 218,400,000 | 218,800,000 | 219,200,000 | 218,500,000 | 218,700,000 | 220,900,000 | 223,100,000 | 223,100,000 | 224,200,000 | 223,300,000 | 224,300,000 | 222,400,000 | 225,200,000 | 227,200,000 | 229,400,000 | 229,500,000 | 229,400,000 | 230,100,000 | 218,000,000 | 232,600,000 | 233,700,000 | 174,800,000 | 140,000,000 | 139,800,000 | 139,813,000 | 140,296,000 | 141,714,000 | 141,766,000 | 141,790,000 | 142,053,000 | 142,663,000 | 142,421,000 | 142,922,000 | 142,775,000 | 141,850,000 | 141,843,000 | 141,737,000 | 141,721,000 |
diluted | 199,900,000 | 199,400,000 | 199,500,000 | 199,300,000 | 199,800,000 | 203,200,000 | 201,000,000 | 205,600,000 | 208,500,000 | 212,000,000 | 211,800,000 | 213,100,000 | 214,500,000 | 215,500,000 | 214,900,000 | 215,300,000 | 217,800,000 | 220,200,000 | 220,500,000 | 220,700,000 | 219,900,000 | 219,200,000 | 219,200,000 | 218,700,000 | 220,900,000 | 224,400,000 | 224,900,000 | 225,700,000 | 225,000,000 | 224,300,000 | 223,700,000 | 225,200,000 | 229,900,000 | 229,400,000 | 233,100,000 | 229,400,000 | 234,000,000 | 221,600,000 | 236,300,000 | 237,400,000 | 178,400,000 | 142,500,000 | 142,400,000 | 142,262,000 | 142,804,000 | 144,219,000 | 144,286,000 | 144,164,000 | 144,453,000 | 144,965,000 | 144,698,000 | 145,133,000 | 145,099,000 | 143,945,000 | 143,884,000 | 143,863,000 | 143,984,000 |
goodwill and intangible asset impairments | 153,000,000 | 262,000,000 | 235,000,000 | 504,000,000 | 504,000,000 | 307,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -2,500,000 | -11,000,000 | -11,500,000 | -3,400,000 | -1,845,000 | 791,000 | 575,000 | 388,000 | -394,000 | 1,581,000 | 4,223,000 | 492,250 | 739,000 | 748,000 | 484,000 | ||||||||||||||||||||||||||||||||||||||||||
net loss attributable to dentsply sirona | -146,000,000 | -427,000,000 | -430,000,000 | -494,000,000 | -49,750,000 | -266,000,000 | -1,122,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share attributable to dentsply sirona: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -567,500 | -2,140,000 | -587,500 | -2,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -567,500 | -2,140,000 | -587,500 | -2,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest | 1,000,000 | -25,000 | 400,000 | 100,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairments | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | -1,000,000 | -500,000 | -1,000,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share attributable to dentsply sirona: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 90,000 | 410,000 | -90,000 | -70,000 | -5,010,000 | 340,000 | 320,000 | 470,000 | 470,000 | 450,000 | 530,000 | 450,000 | 250,000 | -440,000 | -630,000 | 460,000 | 380,000 | 160,000 | 180,000 | -10,000 | 130,000 | 360,000 | -2,840,000 | 390,000 | -4,580,000 | ||||||||||||||||||||||||||||||||
diluted | 90,000 | 400,000 | -90,000 | -70,000 | -5,010,000 | 340,000 | 320,000 | 460,000 | 470,000 | 450,000 | 530,000 | 450,000 | 250,000 | -440,000 | -630,000 | 460,000 | 380,000 | 160,000 | 170,000 | -10,000 | 130,000 | 350,000 | -2,840,000 | 390,000 | -4,580,000 | ||||||||||||||||||||||||||||||||
net loss per common share attributable to dentsply sirona: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -235,000 | -1,250,000 | -4,980,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -235,000 | -1,250,000 | -4,980,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 1,187,000,000 | 400,000 | 156,600,000 | 1,085,800,000 | 558,000,000 | 1,092,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment and other costs | 7,000,000 | 97,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense (income) | 13,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 800,000 | -400,000 | -1,000,000 | -400,000 | -400,000 | -700,000 | -200,000 | -1,100,000 | -500,000 | -600,000 | -400,000 | -600,000 | -700,000 | -400,000 | -600,000 | -700,000 | -600,000 | -500,000 | -400,000 | -500,000 | -400,000 | -400,000 | -660,000 | -742,000 | -1,022,000 | -1,391,000 | -1,744,000 | -1,435,000 | -1,567,000 | -2,138,000 | -2,243,000 | -2,175,000 | 54,741,000 | -2,342,000 | -2,011,000 | -2,297,000 | |||||||||||||||||||||
selling, general and administrative expenses | 431,900,000 | 433,200,000 | 418,500,000 | 432,200,000 | 435,200,000 | 421,900,000 | 430,500,000 | 417,600,000 | 404,700,000 | 399,700,000 | 379,100,000 | 402,100,000 | 342,100,000 | 267,800,000 | 264,300,000 | 274,979,000 | 270,233,000 | 283,163,000 | 275,980,000 | 296,121,000 | 287,842,000 | 292,127,000 | 269,165,000 | 289,921,000 | 293,677,000 | 215,185,000 | 260,352,000 | 296,034,000 | 304,353,000 | ||||||||||||||||||||||||||||
net income per common share attributable to dentsply sirona | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 90,000 | 410,000 | -90,000 | -70,000 | -5,010,000 | 340,000 | 320,000 | 470,000 | 470,000 | 450,000 | 530,000 | 450,000 | 250,000 | -440,000 | -630,000 | 460,000 | 380,000 | 160,000 | 180,000 | -10,000 | 130,000 | 360,000 | -2,840,000 | 390,000 | -4,580,000 | ||||||||||||||||||||||||||||||||
diluted | 90,000 | 400,000 | -90,000 | -70,000 | -5,010,000 | 340,000 | 320,000 | 460,000 | 470,000 | 450,000 | 530,000 | 450,000 | 250,000 | -440,000 | -630,000 | 460,000 | 380,000 | 160,000 | 170,000 | -10,000 | 130,000 | 350,000 | -2,840,000 | 390,000 | -4,580,000 | ||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interests | 1,000,000 | 200,000 | -100,000 | -300,000 | -100,000 | 900,000 | -200,000 | 500,000 | 300,000 | -100,000 | -35,000 | -7,000 | 3,000 | -7,000 | 21,000 | 42,000 | 1,603,000 | 1,015,000 | 1,463,000 | 888,000 | 787,000 | 928,000 | 1,276,000 | 944,000 | |||||||||||||||||||||||||||||||||
dividends declared per common share: | 87,500 | 87,500 | 87,500 | 87,500 | 87,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated affiliated company | -425,000 | 10,800,000 | -406,000 | -967,000 | -367,000 | -290,000 | -4,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -50,000 | -220,000 | 100,000 | -20,000 | 260,000 | 460,000 | 400,000 | 450,000 | 720,000 | 410,000 | 600,000 | 320 | 460 | 600 | 530 | 630 | 510 | 530 | 560 | 610 | 500 | 900 | 380 | 570 | 380 | ||||||||||||||||||||||||||||||||
diluted | -50,000 | -220,000 | 100,000 | -20,000 | 260,000 | 460,000 | 390,000 | 440,000 | 700,000 | 410,000 | 590,000 | 310 | 450 | 590 | 520 | 620 | 500 | 510 | 550 | 600 | 490 | 880 | 370 | 560 | 370 | ||||||||||||||||||||||||||||||||
benefit for income taxes | 17,900,000 | -57,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to dentsply international | 58,600,000 | 84,500,000 | 44,099,000 | 63,961,000 | 84,710,000 | 75,273,000 | 89,993,000 | 72,878,000 | 74,429,000 | 79,851,000 | 87,228,000 | 71,685,000 | 126,800,000 | 53,364,000 | 80,764,000 | 53,284,000 | |||||||||||||||||||||||||||||||||||||||||
equity in net loss of unconsolidated affiliated company | -8,174,000 | -4,367,000 | -1,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 11,289,000 | 21,283,000 | 26,096,000 | 22,452,000 | 12,551,000 | 13,187,000 | 22,870,000 | 12,137,500 | 18,960,000 | 14,875,000 | 14,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||
equity in net earnings of unconsolidated affiliated company | 80,000 | -83,000 | 2,182,000 | -1,362,000 | -2,529,000 | 1,329,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 190,000,000 | 326,000,000 | 363,000,000 | 359,000,000 | 398,000,000 | 272,000,000 | 296,000,000 | 279,000,000 | 291,000,000 | 334,000,000 | 309,000,000 | 295,000,000 | 318,000,000 | 365,000,000 | 418,000,000 | 362,000,000 | 374,000,000 | 339,000,000 | 281,000,000 | 332,000,000 | 318,000,000 | 438,000,000 | 1,272,000,000 | 1,109,100,000 | 235,900,000 | 404,900,000 | 226,100,000 | 250,100,000 | 225,400,000 | 309,600,000 | 233,100,000 | 239,300,000 | 317,100,000 | 320,600,000 | 370,000,000 | 268,400,000 | 363,300,000 | 383,900,000 | 330,700,000 | 311,600,000 | 323,100,000 | 284,600,000 | 236,400,000 | 96,472,000 | 100,619,000 | 97,652,000 | 66,929,000 | 55,823,000 | 50,658,000 | 57,027,000 | 56,203,000 | 53,210,000 | 67,346,000 |
accounts and notes receivable | 622,000,000 | 688,000,000 | 654,000,000 | 646,000,000 | 604,000,000 | 556,000,000 | 671,000,000 | 591,000,000 | 656,000,000 | 695,000,000 | 649,000,000 | 670,000,000 | 652,000,000 | 632,000,000 | 645,000,000 | 661,000,000 | 707,000,000 | 747,000,000 | 748,000,000 | 678,000,000 | 643,000,000 | 673,000,000 | 628,100,000 | 500,200,000 | 709,100,000 | 782,000,000 | 698,400,000 | 700,100,000 | 658,500,000 | 701,900,000 | 702,000,000 | 710,300,000 | 670,400,000 | 746,200,000 | 734,400,000 | 664,200,000 | 598,600,000 | 636,000,000 | 672,100,000 | 637,200,000 | 625,200,000 | 399,900,000 | 429,800,000 | 447,500,000 | 409,865,000 | 476,856,000 | 503,972,000 | 496,221,000 | 502,370,000 | 499,006,000 | 468,537,000 | 462,233,000 | 461,352,000 |
inventories | 659,000,000 | 642,000,000 | 686,000,000 | 675,000,000 | 612,000,000 | 564,000,000 | 619,000,000 | 608,000,000 | 613,000,000 | 624,000,000 | 651,000,000 | 657,000,000 | 659,000,000 | 627,000,000 | 592,000,000 | 581,000,000 | 553,000,000 | 504,000,000 | 532,000,000 | 539,000,000 | 500,000,000 | 466,000,000 | 489,100,000 | 548,900,000 | 590,500,000 | 561,700,000 | 605,100,000 | 608,300,000 | 618,200,000 | 598,900,000 | 672,000,000 | 666,300,000 | 696,600,000 | 623,100,000 | 624,400,000 | 596,800,000 | 565,100,000 | 517,100,000 | 556,400,000 | 523,100,000 | 562,100,000 | 340,400,000 | 361,300,000 | 374,820,000 | 380,098,000 | 422,485,000 | 461,203,000 | 455,074,000 | 448,277,000 | 433,189,000 | 417,094,000 | 403,195,000 | 403,052,000 |
prepaid expenses and other current assets | 374,000,000 | 367,000,000 | 369,000,000 | 286,000,000 | 364,000,000 | 354,000,000 | 335,000,000 | 280,000,000 | 342,000,000 | 320,000,000 | 304,000,000 | 298,000,000 | 314,000,000 | 269,000,000 | 284,000,000 | 281,000,000 | 263,000,000 | 247,000,000 | 243,000,000 | 236,000,000 | 235,000,000 | 214,000,000 | 190,400,000 | 204,700,000 | 269,700,000 | 251,300,000 | 281,700,000 | 269,800,000 | 293,500,000 | 277,600,000 | 295,700,000 | 276,500,000 | 316,400,000 | 312,600,000 | 243,600,000 | 236,300,000 | 193,600,000 | 345,600,000 | 282,400,000 | 266,500,000 | 295,100,000 | 171,800,000 | 180,600,000 | 351,538,000 | 309,500,000 | 260,708,000 | 199,170,000 | 195,205,000 | 151,840,000 | 180,811,000 | 218,685,000 | 186,544,000 | 187,435,000 |
total current assets | 1,845,000,000 | 2,023,000,000 | 2,072,000,000 | 1,966,000,000 | 1,978,000,000 | 1,746,000,000 | 1,921,000,000 | 1,758,000,000 | 1,902,000,000 | 1,973,000,000 | 1,913,000,000 | 1,920,000,000 | 1,943,000,000 | 1,893,000,000 | 1,939,000,000 | 1,885,000,000 | 1,897,000,000 | 1,837,000,000 | 1,804,000,000 | 1,785,000,000 | 1,696,000,000 | 1,791,000,000 | 2,579,600,000 | 2,362,900,000 | 1,805,200,000 | 1,999,900,000 | 1,811,300,000 | 1,828,300,000 | 1,795,600,000 | 1,888,000,000 | 1,902,800,000 | 1,892,400,000 | 2,000,500,000 | 2,002,500,000 | 1,972,400,000 | 1,765,700,000 | 1,720,600,000 | 1,882,600,000 | 1,841,600,000 | 1,738,400,000 | 1,805,500,000 | 1,196,700,000 | 1,208,100,000 | 1,270,330,000 | 1,200,082,000 | 1,257,701,000 | 1,231,274,000 | 1,202,323,000 | 1,153,145,000 | 1,170,033,000 | 1,160,519,000 | 1,105,182,000 | 1,119,185,000 |
property, plant, and equipment | 858,000,000 | 841,000,000 | 840,000,000 | 791,000,000 | 817,000,000 | 789,000,000 | 782,000,000 | 753,000,000 | 772,000,000 | 770,000,000 | 714,000,000 | 744,000,000 | 771,000,000 | 771,000,000 | 769,000,000 | 758,000,000 | 782,500,000 | 819,600,000 | |||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 139,000,000 | 139,000,000 | 131,000,000 | 139,000,000 | 133,000,000 | 136,000,000 | 150,000,000 | 162,000,000 | 171,000,000 | 178,000,000 | 182,000,000 | 191,000,000 | 191,000,000 | 200,000,000 | 201,000,000 | 205,000,000 | 204,000,000 | 193,000,000 | 183,000,000 | 184,000,000 | 168,000,000 | 176,000,000 | 144,100,000 | 138,800,000 | 146,900,000 | 159,300,000 | 156,700,000 | 155,800,000 | 163,900,000 | ||||||||||||||||||||||||
identifiable intangible assets | 924,000,000 | 974,000,000 | 1,065,000,000 | 1,133,000,000 | 1,212,000,000 | 1,207,000,000 | 1,538,000,000 | 1,559,000,000 | 1,618,000,000 | 1,705,000,000 | 1,711,000,000 | 1,808,000,000 | 1,862,000,000 | 1,903,000,000 | 1,875,000,000 | 2,100,000,000 | 2,228,000,000 | 2,319,000,000 | 2,402,000,000 | 2,488,000,000 | 2,461,000,000 | 2,504,000,000 | 2,058,100,000 | 2,039,600,000 | 2,045,400,000 | 2,176,300,000 | 2,167,700,000 | 2,295,900,000 | 2,324,700,000 | 2,420,300,000 | 2,488,000,000 | 2,546,800,000 | 2,811,400,000 | 2,800,700,000 | 3,109,200,000 | 3,059,400,000 | 2,955,100,000 | 2,957,600,000 | 3,135,600,000 | 3,028,500,000 | 3,138,100,000 | 600,700,000 | 600,400,000 | 616,669,000 | 613,457,000 | 710,112,000 | 765,105,000 | 785,997,000 | 800,470,000 | 786,667,000 | 805,646,000 | 947,747,000 | 998,538,000 |
goodwill | 1,142,000,000 | 1,148,000,000 | 1,270,000,000 | 1,528,000,000 | 1,632,000,000 | 1,597,000,000 | 1,937,000,000 | 2,389,000,000 | 2,400,000,000 | 2,438,000,000 | 2,374,000,000 | 2,703,000,000 | 2,701,000,000 | 2,688,000,000 | 2,584,000,000 | 3,858,000,000 | 3,944,000,000 | 3,976,000,000 | 4,000,000,000 | 4,033,000,000 | 3,952,000,000 | 3,986,000,000 | 3,282,700,000 | 3,227,200,000 | 3,191,800,000 | 3,396,500,000 | 3,355,700,000 | 3,412,700,000 | 3,399,200,000 | 3,431,300,000 | 3,443,600,000 | 3,457,800,000 | 4,573,200,000 | 4,539,200,000 | 5,074,900,000 | 5,023,600,000 | 5,958,200,000 | 5,952,000,000 | 6,056,700,000 | 5,794,700,000 | 5,836,000,000 | 1,987,600,000 | 1,984,300,000 | 1,998,608,000 | 1,953,271,000 | 2,160,696,000 | 2,278,798,000 | 2,286,715,000 | 2,218,136,000 | 2,158,529,000 | 2,167,241,000 | 2,036,084,000 | 2,109,451,000 |
other noncurrent assets | 321,000,000 | 284,000,000 | 274,000,000 | 463,000,000 | 304,000,000 | 301,000,000 | 263,000,000 | 240,000,000 | 250,000,000 | 276,000,000 | 268,000,000 | 256,000,000 | 206,000,000 | 198,000,000 | 209,000,000 | 156,000,000 | 128,000,000 | 122,000,000 | 128,000,000 | 119,000,000 | 102,000,000 | 94,000,000 | 59,000,000 | 64,000,000 | 92,500,000 | 68,500,000 | 92,900,000 | 63,000,000 | 67,200,000 | 76,800,000 | 69,100,000 | 67,400,000 | 99,500,000 | 156,100,000 | 182,600,000 | 160,300,000 | 153,000,000 | 64,100,000 | 95,600,000 | 95,700,000 | 86,300,000 | 59,100,000 | 54,200,000 | 43,113,000 | 61,254,000 | 148,628,000 | 157,984,000 | 172,080,000 | 209,719,000 | 154,426,000 | 159,872,000 | 194,458,000 | 183,727,000 |
total assets | 5,229,000,000 | 5,429,000,000 | 5,653,000,000 | 6,069,000,000 | 6,050,000,000 | 5,753,000,000 | 6,626,000,000 | 6,897,000,000 | 7,123,000,000 | 7,370,000,000 | 7,201,000,000 | 7,650,000,000 | 7,673,000,000 | 7,643,000,000 | 7,522,000,000 | 8,948,000,000 | 9,172,000,000 | 9,220,000,000 | 9,288,000,000 | 9,378,000,000 | 9,137,000,000 | 9,342,000,000 | 8,895,900,000 | 8,604,200,000 | 8,058,400,000 | 8,602,900,000 | 8,366,800,000 | 8,575,300,000 | 8,604,500,000 | 8,687,000,000 | 8,769,200,000 | 8,822,000,000 | 10,372,800,000 | 10,374,500,000 | 11,199,000,000 | 10,850,000,000 | 11,594,000,000 | 11,656,100,000 | 11,952,400,000 | 11,451,400,000 | 11,682,400,000 | 4,402,900,000 | 4,402,200,000 | 4,496,756,000 | 4,384,830,000 | 4,884,061,000 | 5,072,373,000 | 5,089,433,000 | 5,009,979,000 | 4,874,683,000 | 4,902,128,000 | 4,870,756,000 | 5,015,061,000 |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 259,000,000 | 300,000,000 | 268,000,000 | 268,000,000 | 276,000,000 | 241,000,000 | 297,000,000 | 287,000,000 | 279,000,000 | 305,000,000 | 262,000,000 | 265,000,000 | 267,000,000 | 279,000,000 | 271,000,000 | 289,000,000 | 277,000,000 | 268,000,000 | 276,000,000 | 281,000,000 | 283,000,000 | 305,000,000 | 242,800,000 | 214,100,000 | 271,100,000 | 307,900,000 | 246,300,000 | 248,100,000 | 269,000,000 | 283,900,000 | 287,800,000 | 292,400,000 | 286,800,000 | 284,400,000 | 249,000,000 | 245,600,000 | 258,400,000 | 223,000,000 | 224,000,000 | 227,100,000 | 287,400,000 | 133,600,000 | 137,500,000 | 132,966,000 | 134,090,000 | 128,233,000 | 143,562,000 | 141,591,000 | 136,945,000 | 147,455,000 | 148,715,000 | 145,850,000 | 163,419,000 |
accrued liabilities | 688,000,000 | 700,000,000 | 712,000,000 | 672,000,000 | 738,000,000 | 754,000,000 | 798,000,000 | 650,000,000 | 681,000,000 | 749,000,000 | 732,000,000 | 728,000,000 | 748,000,000 | 727,000,000 | 711,000,000 | 688,000,000 | 694,000,000 | 679,000,000 | 641,000,000 | 621,000,000 | 557,000,000 | 653,000,000 | 564,100,000 | 486,900,000 | 522,900,000 | 629,200,000 | 541,000,000 | 524,400,000 | 511,100,000 | 578,900,000 | 568,500,000 | 575,300,000 | 531,700,000 | 585,800,000 | 538,300,000 | 455,100,000 | 424,300,000 | 462,700,000 | 482,800,000 | 466,100,000 | 500,200,000 | 310,100,000 | 309,100,000 | 296,280,000 | 240,040,000 | 443,516,000 | 412,849,000 | 398,881,000 | 335,745,000 | 308,148,000 | 347,397,000 | 347,906,000 | 323,845,000 |
income taxes payable | 30,000,000 | 30,000,000 | 47,000,000 | 42,000,000 | 37,000,000 | 45,000,000 | 25,000,000 | 24,000,000 | 27,000,000 | 49,000,000 | 37,000,000 | 17,000,000 | 43,000,000 | 46,000,000 | 68,000,000 | 44,000,000 | 54,000,000 | 57,000,000 | 58,000,000 | 44,000,000 | 44,000,000 | 60,000,000 | 75,200,000 | 61,700,000 | 64,500,000 | 56,100,000 | 69,900,000 | 52,000,000 | 69,800,000 | 58,100,000 | 69,000,000 | 31,900,000 | 54,300,000 | 54,200,000 | 39,700,000 | 31,400,000 | 42,100,000 | 64,200,000 | 47,000,000 | 19,500,000 | 55,700,000 | 20,200,000 | 33,600,000 | 64,023,000 | 40,072,000 | 47,567,000 | 38,604,000 | 23,829,000 | 33,923,000 | 17,947,000 | 14,615,000 | 12,646,000 | 19,182,000 |
notes payable and current portion of long-term debt | 230,000,000 | 313,000,000 | 378,000,000 | 184,000,000 | 742,000,000 | 549,000,000 | 422,000,000 | 362,000,000 | 343,000,000 | 322,000,000 | 187,000,000 | 261,000,000 | 316,000,000 | 118,000,000 | 246,000,000 | 220,000,000 | 347,000,000 | 182,000,000 | 151,000,000 | 305,000,000 | 328,000,000 | 299,000,000 | 296,100,000 | 300,000 | 33,000,000 | 2,300,000 | 11,700,000 | 56,300,000 | 20,700,000 | 92,400,000 | 154,800,000 | 218,100,000 | 22,600,000 | 30,100,000 | 21,400,000 | 21,600,000 | 22,700,000 | 21,100,000 | 16,400,000 | 9,800,000 | 10,900,000 | 12,100,000 | 453,200,000 | 119,704,000 | 247,631,000 | 115,253,000 | 301,294,000 | 403,145,000 | 270,948,000 | 417,065,000 | 315,438,000 | 241,801,000 | 288,037,000 |
total current liabilities | 1,207,000,000 | 1,343,000,000 | 1,405,000,000 | 1,166,000,000 | 1,793,000,000 | 1,589,000,000 | 1,542,000,000 | 1,323,000,000 | 1,330,000,000 | 1,425,000,000 | 1,218,000,000 | 1,271,000,000 | 1,374,000,000 | 1,170,000,000 | 1,296,000,000 | 1,241,000,000 | 1,372,000,000 | 1,186,000,000 | 1,126,000,000 | 1,251,000,000 | 1,212,000,000 | 1,317,000,000 | 1,178,200,000 | 763,000,000 | 891,500,000 | 995,500,000 | 868,900,000 | 880,800,000 | 870,600,000 | 1,013,300,000 | 1,080,100,000 | 1,117,700,000 | 895,400,000 | 954,500,000 | 848,400,000 | 753,700,000 | 747,500,000 | 771,000,000 | 770,200,000 | 722,500,000 | 854,200,000 | 476,000,000 | 933,400,000 | 612,973,000 | 661,833,000 | 734,569,000 | 896,309,000 | 967,446,000 | 777,561,000 | 890,615,000 | 826,165,000 | 748,203,000 | 794,483,000 |
long-term debt | 2,006,000,000 | 2,015,000,000 | 2,017,000,000 | 2,218,000,000 | 1,593,000,000 | 1,586,000,000 | 1,795,000,000 | 1,737,000,000 | 1,747,000,000 | 1,796,000,000 | 1,803,000,000 | 1,841,000,000 | 1,842,000,000 | 1,826,000,000 | 1,737,000,000 | 1,807,000,000 | 1,872,000,000 | 1,913,000,000 | 1,925,000,000 | 1,946,000,000 | 1,923,000,000 | 1,978,000,000 | 1,930,000,000 | 2,182,700,000 | 1,421,200,000 | 1,433,100,000 | 1,403,900,000 | 1,441,300,000 | 1,545,100,000 | 1,564,900,000 | 1,574,800,000 | 1,586,600,000 | 1,645,500,000 | 1,611,600,000 | 1,600,700,000 | 1,587,300,000 | 1,528,100,000 | 1,511,100,000 | 1,569,800,000 | 1,171,800,000 | 1,169,100,000 | 1,141,000,000 | 701,900,000 | 1,077,779,000 | 1,078,823,000 | 1,165,566,000 | 1,065,881,000 | 1,065,463,000 | 1,164,794,000 | 1,123,792,000 | 1,207,722,000 | 1,482,783,000 | 1,481,217,000 |
operating lease liabilities | 95,000,000 | 93,000,000 | 85,000,000 | 92,000,000 | 88,000,000 | 91,000,000 | 103,000,000 | 113,000,000 | 120,000,000 | 125,000,000 | 133,000,000 | 144,000,000 | 144,000,000 | 149,000,000 | 154,000,000 | 159,000,000 | 157,000,000 | 145,000,000 | 139,000,000 | 139,000,000 | 125,000,000 | 130,000,000 | 105,400,000 | 101,000,000 | 108,300,000 | 119,500,000 | 118,500,000 | 119,300,000 | 125,500,000 | ||||||||||||||||||||||||
deferred income taxes | 84,000,000 | 94,000,000 | 95,000,000 | 109,000,000 | 134,000,000 | 129,000,000 | 193,000,000 | 194,000,000 | 214,000,000 | 228,000,000 | 249,000,000 | 261,000,000 | 271,000,000 | 287,000,000 | 246,000,000 | 409,000,000 | 389,000,000 | 408,000,000 | 413,000,000 | 415,000,000 | 411,000,000 | 393,000,000 | 423,100,000 | 439,200,000 | 464,700,000 | 479,600,000 | 500,700,000 | 519,800,000 | 535,100,000 | 552,800,000 | 513,700,000 | 538,000,000 | 641,400,000 | 718,000,000 | 818,200,000 | 802,400,000 | 753,200,000 | 848,600,000 | 854,500,000 | 849,800,000 | 875,500,000 | 160,300,000 | 152,900,000 | 155,587,000 | 150,470,000 | 215,482,000 | 231,005,000 | 236,269,000 | 226,668,000 | 218,624,000 | 226,100,000 | 334,673,000 | 321,362,000 |
other noncurrent liabilities | 518,000,000 | 544,000,000 | 573,000,000 | 523,000,000 | 432,000,000 | 415,000,000 | 503,000,000 | 466,000,000 | 454,000,000 | 502,000,000 | 427,000,000 | 431,000,000 | 404,000,000 | 399,000,000 | 475,000,000 | 494,000,000 | 518,000,000 | 525,000,000 | 560,000,000 | 550,000,000 | 536,000,000 | 554,000,000 | 496,900,000 | 472,900,000 | 482,500,000 | 480,300,000 | 415,700,000 | 431,200,000 | 418,700,000 | 423,000,000 | 446,300,000 | 439,600,000 | 485,300,000 | 462,500,000 | 441,900,000 | 432,400,000 | 401,600,000 | 399,500,000 | 400,800,000 | 391,700,000 | 398,200,000 | 286,200,000 | 332,500,000 | 334,128,000 | 319,452,000 | 272,200,000 | 294,404,000 | 295,657,000 | 361,938,000 | 353,556,000 | 372,747,000 | 316,098,000 | 371,024,000 |
total liabilities | 3,910,000,000 | 4,089,000,000 | 4,175,000,000 | 4,108,000,000 | 4,040,000,000 | 3,810,000,000 | 4,136,000,000 | 3,833,000,000 | 3,865,000,000 | 4,076,000,000 | 3,830,000,000 | 3,948,000,000 | 4,035,000,000 | 3,831,000,000 | 3,908,000,000 | 4,110,000,000 | 4,308,000,000 | 4,177,000,000 | 4,163,000,000 | 4,301,000,000 | 4,207,000,000 | 4,372,000,000 | 4,133,600,000 | 3,958,800,000 | 3,368,200,000 | 3,508,000,000 | 3,307,700,000 | 3,392,400,000 | 3,495,000,000 | 3,554,000,000 | 3,614,900,000 | 3,681,900,000 | 3,667,600,000 | 3,746,600,000 | 3,709,200,000 | 3,575,800,000 | 3,430,400,000 | 3,530,200,000 | 3,595,300,000 | 3,135,800,000 | 3,297,000,000 | 2,063,500,000 | 2,120,700,000 | 2,180,467,000 | 2,210,578,000 | 2,387,817,000 | 2,487,599,000 | 2,564,835,000 | 2,530,961,000 | 2,586,587,000 | 2,632,734,000 | 2,881,757,000 | 2,968,086,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 1.00 par value; 0.25 million shares authorized; no shares issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | ||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2026 and december 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
200.3 million and 199.6 million shares outstanding at march 31, 2026 and december 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capital in excess of par value | 6,616,000,000 | 6,644,000,000 | 6,638,000,000 | 6,638,000,000 | 6,631,000,000 | 6,640,000,000 | 6,639,000,000 | 6,631,000,000 | 6,639,000,000 | 6,643,000,000 | 6,645,000,000 | 6,648,000,000 | 6,604,000,000 | 6,629,000,000 | 6,619,000,000 | 6,617,000,000 | 6,573,000,000 | 6,606,000,000 | 6,659,000,000 | 6,638,000,000 | 6,618,000,000 | 6,604,000,000 | 6,592,400,000 | 6,576,700,000 | 6,553,900,000 | 6,586,700,000 | 6,567,200,000 | 6,551,300,000 | 6,520,400,000 | 6,522,300,000 | 6,528,700,000 | 6,526,200,000 | 6,531,700,000 | 6,543,900,000 | 6,544,900,000 | 6,527,400,000 | 6,516,200,000 | 6,516,700,000 | 6,509,300,000 | 6,498,800,000 | 6,489,700,000 | 237,800,000 | 232,000,000 | 225,002,000 | 211,114,000 | 227,027,000 | 217,274,000 | 211,467,000 | 250,153,000 | 244,598,000 | 238,945,000 | 230,862,000 | 224,841,000 |
accumulated deficit | -1,574,000,000 | -1,564,000,000 | -1,385,000,000 | -925,000,000 | -848,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -655,000,000 | -639,000,000 | -672,000,000 | -641,000,000 | -659,000,000 | -730,000,000 | -638,000,000 | -677,000,000 | -666,000,000 | -636,000,000 | -657,000,000 | -620,000,000 | -614,000,000 | -628,000,000 | -844,000,000 | -719,000,000 | -629,000,000 | -592,000,000 | -567,000,000 | -511,000,000 | -554,000,000 | -464,000,000 | -577,600,000 | -644,700,000 | -712,200,000 | -599,700,000 | -609,100,000 | -502,600,000 | -537,400,000 | -478,700,000 | -466,500,000 | -440,800,000 | -281,000,000 | -291,000,000 | -318,600,000 | -438,000,000 | -658,000,000 | -705,700,000 | -479,400,000 | -514,600,000 | -431,200,000 | -594,000,000 | -587,500,000 | -475,006,000 | -573,567,000 | -253,055,000 | -97,999,000 | -75,665,000 | -120,104,000 | -223,222,000 | -199,101,000 | -203,712,000 | -68,031,000 |
treasury stock | -3,072,000,000 | -3,105,000,000 | -3,106,000,000 | -3,115,000,000 | -3,117,000,000 | -3,136,000,000 | -3,139,000,000 | -3,045,000,000 | -2,908,000,000 | -2,922,000,000 | -2,783,000,000 | -2,788,000,000 | -2,759,000,000 | -2,649,000,000 | -2,663,000,000 | -2,666,000,000 | -2,640,000,000 | -2,535,000,000 | -2,454,000,000 | -2,458,000,000 | -2,468,000,000 | -2,409,000,000 | -2,413,100,000 | -2,416,200,000 | -2,399,000,000 | -2,301,300,000 | -2,227,700,000 | -2,132,000,000 | -2,122,900,000 | -2,151,000,000 | -2,166,400,000 | -2,177,000,000 | -1,936,100,000 | -1,955,400,000 | -1,737,100,000 | -1,745,100,000 | -1,695,000,000 | -1,647,300,000 | -1,547,400,000 | -1,460,000,000 | -1,376,800,000 | -898,400,000 | -908,700,000 | -905,118,000 | -900,866,000 | -785,940,000 | -777,081,000 | -773,520,000 | -723,488,000 | -732,210,000 | -689,096,000 | -731,253,000 | -730,955,000 |
total dentsply sirona equity | 1,318,000,000 | 1,339,000,000 | 1,478,000,000 | 1,960,000,000 | 2,010,000,000 | 1,942,000,000 | 2,491,000,000 | 3,064,000,000 | 3,258,000,000 | 3,293,000,000 | 3,375,000,000 | 3,706,000,000 | 3,641,000,000 | 3,811,000,000 | 3,613,000,000 | 4,837,000,000 | 4,863,000,000 | 5,042,000,000 | 5,122,000,000 | 5,074,000,000 | 4,927,000,000 | 4,967,000,000 | 4,760,500,000 | 4,643,100,000 | 4,687,500,000 | 5,092,500,000 | 5,057,300,000 | 5,181,100,000 | 5,107,700,000 | 5,121,100,000 | 5,142,000,000 | 5,127,200,000 | 6,693,100,000 | 6,616,300,000 | 7,477,800,000 | 7,262,500,000 | 8,152,200,000 | 8,114,300,000 | 8,344,100,000 | 8,311,500,000 | 8,381,800,000 | ||||||||||||
noncontrolling interests | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | -1,000,000 | 1,000,000 | -4,000,000 | -4,000,000 | -3,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 1,800,000 | 2,300,000 | 2,700,000 | 2,400,000 | 1,800,000 | 1,800,000 | 1,800,000 | 11,900,000 | 12,300,000 | 12,900,000 | 12,100,000 | 11,600,000 | 12,000,000 | 11,700,000 | 11,400,000 | 11,600,000 | 13,000,000 | 4,100,000 | 3,600,000 | 1,400,000 | 1,400,000 | 1,419,000 | 1,459,000 | 1,136,000 | 1,311,000 | 1,565,000 | 40,577,000 | 37,911,000 | 35,892,000 | 37,430,000 | 38,358,000 | ||||
total equity | 1,319,000,000 | 1,340,000,000 | 1,478,000,000 | 1,961,000,000 | 2,010,000,000 | 1,943,000,000 | 2,490,000,000 | 3,064,000,000 | 3,258,000,000 | 3,294,000,000 | 3,371,000,000 | 3,702,000,000 | 3,638,000,000 | 3,812,000,000 | 3,614,000,000 | 4,838,000,000 | 4,864,000,000 | 5,043,000,000 | 5,125,000,000 | 5,077,000,000 | 4,930,000,000 | 4,970,000,000 | 4,762,300,000 | 4,645,400,000 | 4,690,200,000 | 5,094,900,000 | 5,059,100,000 | 5,182,900,000 | 5,109,500,000 | 5,133,000,000 | 5,154,300,000 | 5,140,100,000 | 6,705,200,000 | 6,627,900,000 | 7,489,800,000 | 7,274,200,000 | 8,163,600,000 | 8,125,900,000 | 8,357,100,000 | 8,315,600,000 | 8,385,400,000 | 2,339,400,000 | 2,281,500,000 | 2,316,289,000 | 2,174,252,000 | 2,496,244,000 | 2,584,774,000 | 2,524,598,000 | 2,479,018,000 | 2,288,096,000 | 2,269,394,000 | 1,988,999,000 | 2,046,975,000 |
total liabilities and equity | 5,229,000,000 | 5,429,000,000 | 5,653,000,000 | 6,069,000,000 | 6,050,000,000 | 5,753,000,000 | 6,626,000,000 | 6,897,000,000 | 7,123,000,000 | 7,370,000,000 | 7,201,000,000 | 7,650,000,000 | 7,673,000,000 | 7,643,000,000 | 7,522,000,000 | 8,948,000,000 | 9,172,000,000 | 9,220,000,000 | 9,288,000,000 | 9,378,000,000 | 9,137,000,000 | 9,342,000,000 | 8,895,900,000 | 8,604,200,000 | 8,058,400,000 | 8,602,900,000 | 8,366,800,000 | 8,575,300,000 | 8,604,500,000 | 8,687,000,000 | 8,769,200,000 | 8,822,000,000 | 10,372,800,000 | 10,374,500,000 | 11,199,000,000 | 10,850,000,000 | 11,594,000,000 | 11,656,100,000 | 11,952,400,000 | 11,451,400,000 | 11,682,400,000 | 4,402,900,000 | 4,402,200,000 | 4,496,756,000 | 4,384,830,000 | 4,884,061,000 | 5,072,373,000 | 5,089,433,000 | 5,009,979,000 | 4,874,683,000 | 4,902,128,000 | 4,870,756,000 | 5,015,061,000 |
property, plant and equipment | 861,000,000 | 766,000,000 | 800,000,000 | 761,000,000 | 773,000,000 | 791,000,000 | 772,400,000 | 771,700,000 | 776,600,000 | 802,400,000 | 853,900,000 | 870,600,000 | 865,700,000 | 857,600,000 | 888,200,000 | 876,000,000 | 859,900,000 | 841,000,000 | 807,100,000 | 799,800,000 | 822,900,000 | 794,100,000 | 816,500,000 | 558,800,000 | 555,200,000 | 568,036,000 | 556,766,000 | 606,924,000 | 639,212,000 | 642,318,000 | 628,509,000 | 605,028,000 | 608,850,000 | 587,285,000 | 604,160,000 | ||||||||||||||||||
400.0 million shares authorized at december 31, 2025 and 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2025 and 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
199.6 million and 198.8 million shares outstanding at december 31, 2025 and 2024, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
199.5 million and 198.8 million shares outstanding at september 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
199.3 million and 198.8 million shares outstanding at june 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
199.3 million and 198.8 million shares outstanding at march 31, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2024 and 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2024 and 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
198.8 million and 207.2 million shares outstanding at december 31, 2024 and 2023, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -835,000,000 | -374,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
198.8 million and 207.2 million shares outstanding at september 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
202.6 million and 207.2 million shares outstanding at june 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 152,000,000 | 190,000,000 | 205,000,000 | 167,000,000 | 463,000,000 | 407,000,000 | 456,000,000 | 498,000,000 | 1,602,000,000 | 1,556,000,000 | 1,560,000,000 | 1,481,000,000 | 1,402,000,000 | 1,328,000,000 | 1,233,000,000 | 1,156,200,000 | 1,124,700,000 | 1,242,200,000 | 1,404,200,000 | 1,324,300,000 | 1,261,800,000 | 1,245,000,000 | 1,225,900,000 | 1,243,600,000 | 1,216,200,000 | 2,375,900,000 | 2,316,200,000 | 2,986,000,000 | 2,915,600,000 | 3,986,400,000 | 3,948,000,000 | 3,859,000,000 | 3,784,700,000 | 3,697,500,000 | 3,591,000,000 | 3,542,700,000 | 3,468,364,000 | 3,434,484,000 | 3,305,448,000 | 3,239,641,000 | 3,159,123,000 | 3,030,252,000 | 2,959,391,000 | 2,881,126,000 | 2,654,044,000 | 2,581,134,000 | |||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
207.6 million and 207.2 million shares outstanding at march 31, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2023 and 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2023 and 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
207.2 million and 215.2 million shares outstanding at december 31, 2023 and 2022, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
211.8 million and 215.3 million shares outstanding at september 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
211.7 million and 215.3 million shares outstanding at june 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
212.5 million and 215.3 million shares outstanding at march 31, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2022 and 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2022 and 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
215.3 million and 217.4 million shares outstanding at december 31, 2022 and 2021, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
214.9 million and 217.4 million shares outstanding at september 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
214.8 million and 217.4 million shares outstanding at june 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
215.5 million and 217.4 million shares outstanding at march 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2021 and 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2021 and 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
217.4 million and 218.7 million shares outstanding at december 31, 2021 and 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.6 million and 218.7 million shares outstanding at september 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.5 million and 218.7 million shares outstanding at june 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.2 million and 218.7 million shares outstanding at march 31, 2021 and december 31, 2020, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2020 and 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2020 and 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.7 million and 221.3 million shares outstanding at december 31, 2020 and 2019, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at september 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.5 million and 221.3 million shares outstanding at september 30, 2020 and december 31, 2019, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at june 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
218.4 million and 221.3 million shares outstanding at june 30, 2020 and december 31, 2019, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized, and 264.5 million shares issued at march 31, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
219.1 million and 221.3 million shares outstanding at march 31, 2020 and december 31, 2019, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2019 and 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2019 and 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
221.3 million and 223.0 million shares outstanding at december 31, 2019 and 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at september 30, 2019 and december 31, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
222.3 million and 223.0 million shares outstanding at september 30, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at june 30, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
224.1 million and 223.0 million shares outstanding at june 30, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at march 31, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
223.8 million and 223.0 million shares outstanding at march 31, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2018 and 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2018 and 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
223.0 million and 226.8 million shares outstanding at december 31, 2018 and 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at september 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
222.5 million and 226.8 million shares outstanding at september 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at june 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
222.2 million and 226.8 million shares outstanding at june 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized and 264.5 million shares issued at march 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
227.4 million and 226.8 million shares outstanding at march 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 1.00 par value; .25 million shares authorized; no shares issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value... | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 2,600,000 | 1,600,000 | 1,600,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | |||||||||||||||||||||||||||||||||
400.0 million shares authorized at december 31, 2017 and 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at december 31, 2017 and 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
226.8 million and 230.1 million shares outstanding at december 31, 2017 and 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at september 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at september 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
229.6 million and 230.1 million shares outstanding at september 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at june 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at june 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
229.3 million and 230.1 million shares outstanding at june 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million shares authorized at march 31, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million shares issued at march 31, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
229.9 million and 230.1 million shares outstanding at march 31, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million and 200.0 million shares authorized at december 31, 2016 and 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million and 162.8 million shares issued at december 31, 2016 and 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
230.1 million and 140.1 million shares outstanding at december 31, 2016 and 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 1.00 par value; 0.3 million shares authorized; no shares issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million and 200.0 million shares authorized at september 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million and 162.8 million shares issued at september 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
231.6 million and 140.1 million shares outstanding at september 30, 2016 and december 31, 2015, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million and 200.0 million shares authorized at june 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million and 162.8 million shares issued at june 30, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
233.0 million and 140.1 million shares outstanding at june 30, 2016 and december 31, 2015, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
400.0 million and 200.0 million shares authorized at march 31, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
264.5 million and 162.8 million shares issued at march 31, 2016 and december 31, 2015, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||
234.2 million and 140.1 million shares outstanding at march 31, 2016 and december 31, 2015, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total dentsply international equity | 2,338,000,000 | 2,280,100,000 | 2,314,870,000 | 2,172,793,000 | 2,495,108,000 | 2,583,463,000 | 2,523,033,000 | 2,438,441,000 | 2,250,185,000 | 2,233,502,000 | 1,951,569,000 | 2,008,617,000 | |||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 242,129,000 | 161,264,000 | 136,269,000 | 54,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 61,545,000 | 41,743,000 | 40,357,000 | 20,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 34,700,000 | 23,434,000 | 28,014,000 | 15,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 3,842,000 | 2,592,000 | 2,391,000 | 1,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 18,027,000 | 12,023,000 | 11,029,000 | 4,222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other costs - noncash | 843,000 | 1,570,000 | 2,105,000 | 1,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stock option income tax benefit | -2,262,000 | -1,122,000 | -5,163,000 | -3,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) income from unconsolidated affiliates | -320,000 | -403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash income | 3,422,000 | 11,480,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 29,544,000 | -17,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 258,266,000 | 131,868,000 | 103,395,000 | 19,953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -73,500,000 | -46,151,000 | -42,986,000 | -18,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions of businesses, net of cash acquired | -3,939,000 | -3,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash received on derivatives | 9,172,000 | 7,499,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid on derivatives | -95,667,000 | -94,843,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for identifiable intangible assets | -1,049,000 | -963,000 | -188,000 | -146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of company-owned life insurance policies | -1,577,000 | -1,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 3,092,000 | 2,209,000 | 465,000 | 166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -161,891,000 | -136,188,000 | -58,507,000 | -20,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings | 8,789,000 | 40,450,000 | -35,181,000 | 11,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for treasury stock | -72,381,000 | -62,278,000 | -38,840,000 | -30,869,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -25,895,000 | -16,928,000 | -15,706,000 | -7,847,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for contingent consideration on prior acquisitions | -1,781,000 | -1,781,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of noncontrolling interests of consolidated subsidiary | -8,960,000 | -8,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term borrowings | 174,628,000 | 4,571,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -251,335,000 | -5,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 48,350,000 | 31,213,000 | 20,066,000 | 14,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | 2,262,000 | 1,122,000 | 5,163,000 | 3,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash received on derivative contracts | 21,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid on derivative contracts | -129,000 | -80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -124,650,000 | -15,436,000 | -67,414,000 | -12,380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -1,199,000 | -3,349,000 | -1,392,000 | 2,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -29,474,000 | -23,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 80,132,000 | 80,132,000 | 77,128,000 | 77,128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 50,658,000 | 57,027,000 | 53,210,000 | 67,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net interest expense on derivatives with an other-than-insignificant financing element | 1,135,000 | 800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from unconsolidated affiliates | 2,919,000 | 4,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash expense | -4,237,000 | 1,079,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on settlements of net investment hedges | -14,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of noncontrolling interests of consolidated subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on terminated derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net interest payments on derivatives with an other-than-insignificant financing element | -1,135,000 | -800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -23,918,000 | -9,782,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 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 | -10,000,000 | -44,000,000 | 19,000,000 | -4,000,000 | 17,000,000 | 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 | 81,100,000 | -650,200,000 | 90,500,000 | -1,050,300,000 | 59,700,000 | 107,900,000 | 92,300,000 | 105,900,000 | 125,300,000 | 58,600,000 | 84,481,000 | 44,065,000 | 63,954,000 | 75,266,000 | 90,014,000 | 72,920,000 | 80,865,000 | 88,691,000 | 72,573,000 | 82,041,000 | 54,228,000 | |||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 38,000,000 | 37,000,000 | 36,000,000 | 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 | 33,400,000 | 31,800,000 | 31,200,000 | 30,900,000 | 29,600,000 | 31,900,000 | 31,600,000 | 23,500,000 | 17,500,000 | 22,818,000 | 19,471,000 | 19,311,000 | 20,723,000 | 20,955,000 | 21,370,000 | 19,802,000 | 21,327,000 | 20,416,000 | 20,148,000 | 20,209,000 |
amortization of intangible assets | 41,000,000 | 56,000,000 | 56,000,000 | 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 | 48,600,000 | 48,700,000 | 46,600,000 | 45,200,000 | ||||||||||||||||
deferred income taxes | -60,000,000 | -14,000,000 | 180,000,000 | -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 | -97,500,000 | -12,100,000 | -44,000,000 | 9,800,000 | -8,100,000 | -31,500,000 | 9,900,000 | -80,400,000 | -11,800,000 | 10,503,000 | 8,525,000 | 20,172,000 | 9,528,000 | 6,612,000 | -11,505,000 | -23,532,000 | 3,229,000 | -11,793,000 | -8,122,000 | 3,690,000 |
stock-based compensation expense | 8,000,000 | 8,000,000 | 6,000,000 | 9,000,000 | 10,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other non-cash expense | -15,000,000 | -23,000,000 | -6,000,000 | 10,000,000 | 9,000,000 | -45,000,000 | -2,000,000 | 19,000,000 | 19,000,000 | -34,000,000 | -7,000,000 | 27,000,000 | 9,000,000 | 22,000,000 | 9,000,000 | 27,000,000 | 2,000,000 | 22,000,000 | -8,000,000 | 3,000,000 | 17,000,000 | 8,100,000 | -7,800,000 | -16,900,000 | 14,000,000 | -8,058,000 | 15,392,000 | -3,912,000 | -5,316,000 | 1,079,000 | |||||||||||||||||||||||
gain on disposal of assets | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable-trade | 60,000,000 | -35,000,000 | -25,000,000 | 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 | -5,800,000 | -59,500,000 | -44,300,000 | 46,200,000 | 17,800,000 | -10,100,000 | -15,700,000 | -67,100,000 | 27,000,000 | 12,097,000 | -29,751,000 | -10,246,000 | 589,000 | -8,585,000 | -22,920,000 | 6,869,000 | -36,115,000 | -36,209,000 | -15,864,000 | -25,597,000 |
inventories | -23,000,000 | 44,000,000 | -14,000,000 | -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 | 4,400,000 | -17,700,000 | -11,300,000 | -38,300,000 | 24,500,000 | -3,800,000 | 36,100,000 | 8,600,000 | 22,000,000 | 5,974,000 | 11,557,000 | -7,431,000 | 16,674,000 | -7,247,000 | -15,180,000 | -4,584,000 | -18,620,000 | -22,080,000 | -13,028,000 | -34,006,000 |
prepaid expenses and other current assets | 19,000,000 | 3,000,000 | -36,000,000 | 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 | -14,800,000 | -900,000 | -50,100,000 | -9,200,000 | -9,700,000 | -14,200,000 | 8,400,000 | -16,900,000 | -2,500,000 | -8,832,000 | 7,467,000 | -5,635,000 | -6,343,000 | -317,000 | -5,751,000 | -227,000 | 22,279,000 | 4,085,000 | 4,617,000 | -24,072,000 |
other noncurrent assets | 1,000,000 | -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 | -8,000,000 | 3,100,000 | 15,600,000 | -14,400,000 | -2,300,000 | 3,300,000 | 4,000,000 | -2,400,000 | -800,000 | 3,380,000 | 3,231,000 | -2,511,000 | -851,000 | -369,000 | 1,465,000 | 147,000 | 1,443,000 | -598,000 | -19,451,000 | 15,954,000 | ||
accounts payable | 2,000,000 | 20,000,000 | 1,000,000 | -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 | 35,100,000 | -400,000 | -13,900,000 | 23,400,000 | 8,600,000 | -15,300,000 | 12,700,000 | 1,200,000 | -2,400,000 | 6,262,000 | -309,000 | 5,247,000 | -8,666,000 | 2,566,000 | 8,047,000 | -13,956,000 | -215,000 | -10,928,000 | -12,848,000 | 11,528,000 |
accrued liabilities | -20,000,000 | -8,000,000 | -31,000,000 | 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 | -18,500,000 | 66,000,000 | 16,800,000 | -36,000,000 | -14,700,000 | 13,600,000 | 4,400,000 | -15,500,000 | -9,300,000 | 22,278,000 | 18,580,000 | -36,258,000 | 13,863,000 | 15,673,000 | -21,901,000 | 4,327,000 | 3,938,000 | -7,559,000 | 17,942,000 | -21,186,000 |
income taxes | 7,000,000 | 13,000,000 | 10,000,000 | -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 | 3,600,000 | -8,700,000 | 16,000,000 | -31,400,000 | 1,000,000 | 32,800,000 | -40,400,000 | -1,100,000 | -900,000 | -7,126,000 | 4,414,000 | -4,488,000 | -7,601,000 | 12,109,000 | 23,423,000 | 47,214,000 | 3,526,000 | -21,196,000 | ||
other noncurrent liabilities | -2,000,000 | -1,000,000 | 69,000,000 | -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 | 1,900,000 | -1,400,000 | 9,100,000 | -1,400,000 | -4,700,000 | 6,300,000 | 400,000 | 7,000,000 | 3,000,000 | 4,362,000 | 3,925,000 | 5,813,000 | 991,000 | 9,248,000 | -1,716,000 | 795,000 | -27,347,000 | 33,447,000 | 19,131,000 | -15,535,000 |
net cash from operating activities | 40,000,000 | 101,000,000 | 79,000,000 | 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 | 228,900,000 | 164,300,000 | 126,200,000 | 82,500,000 | 222,400,000 | 152,900,000 | 187,400,000 | 700,000 | 126,400,000 | 159,755,000 | 145,614,000 | 65,631,000 | 147,535,000 | 155,680,000 | 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 | -52,000,000 | -41,000,000 | -39,000,000 | -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 | -45,700,000 | -33,800,000 | -33,700,000 | -31,100,000 | -46,000,000 | -31,200,000 | -27,000,000 | -20,800,000 | -20,300,000 | -18,266,000 | -17,191,000 | -16,243,000 | -24,194,000 | -23,509,000 | -25,322,000 | -27,349,000 | -22,119,000 | -24,032,000 | -24,344,000 | -18,642,000 |
free cash flows | -12,000,000 | 60,000,000 | 40,000,000 | 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 | 183,200,000 | 130,500,000 | 92,500,000 | 51,400,000 | 176,400,000 | 121,700,000 | 160,400,000 | -20,100,000 | 106,100,000 | 141,489,000 | 128,423,000 | 49,388,000 | 123,341,000 | 132,171,000 | 39,243,000 | 99,049,000 | 73,663,000 | 12,054,000 | 59,098,000 | 1,311,000 |
net investment hedge settlements | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 6,000,000 | 1,000,000 | -7,000,000 | 0 | 0 | 0 | 0 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -53,000,000 | -45,000,000 | -36,000,000 | -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 | -50,600,000 | -43,900,000 | -150,800,000 | -41,100,000 | -46,600,000 | -379,700,000 | -18,100,000 | 504,400,000 | -68,100,000 | 36,179,000 | -14,432,000 | -8,547,000 | -21,059,000 | -26,504,000 | -28,842,000 | -25,703,000 | -63,465,000 | -72,723,000 | -38,308,000 | -20,199,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 364-day bridge loan | 0 | 0 | 0 | 435,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments on short-term borrowings | -51,000,000 | 0 | -67,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -32,000,000 | -32,000,000 | -32,000,000 | -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 | -20,100,000 | -20,100,000 | -18,000,000 | -17,900,000 | -18,100,000 | -18,500,000 | -10,100,000 | -10,100,000 | -10,260,000 | -10,224,000 | -9,416,000 | -9,474,000 | -9,474,000 | -8,979,000 | -8,967,000 | -9,019,000 | -7,909,000 | -7,859,000 | -7,847,000 |
repayments on long-term borrowings | -31,000,000 | -144,000,000 | -1,000,000 | 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 | -9,600,000 | -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 | -3,000,000 | 0 | -10,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -5,000,000 | -2,000,000 | -1,000,000 | 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 | -119,000,000 | -99,000,000 | -36,000,000 | -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 | -232,200,000 | -22,100,000 | -78,900,000 | -67,600,000 | -112,700,000 | 237,100,000 | -177,800,000 | -472,800,000 | -8,900,000 | -55,490,000 | -138,053,000 | -100,457,000 | -90,926,000 | -117,968,000 | -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 | -4,000,000 | 6,000,000 | -3,000,000 | 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 | 4,500,000 | 3,300,000 | 8,600,000 | 5,600,000 | -9,900,000 | 8,800,000 | -3,000,000 | 6,200,000 | -1,200,000 | -477,000 | 2,724,000 | -7,647,000 | -4,827,000 | -102,000 | 623,000 | 2,150,000 | -2,454,000 | -895,000 | -4,236,000 | 2,844,000 |
net increase in cash and cash equivalents | -136,000,000 | -37,000,000 | 4,000,000 | -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 | -49,400,000 | 101,600,000 | -94,900,000 | -20,600,000 | 53,200,000 | 19,100,000 | -11,500,000 | 38,500,000 | 48,200,000 | -14,136,000 | -9,782,000 | |||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 326,000,000 | 0 | 0 | 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 | 0 | 0 | 383,900,000 | 0 | 0 | 0 | 284,600,000 | 0 | -39,000 | 0 | 151,639,000 | 0 | 0 | 74,954,000 | 0 | 0 | 80,132,000 | 0 | 77,128,000 |
cash and cash equivalents at end of period | 190,000,000 | -37,000,000 | 4,000,000 | -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 | -49,400,000 | 101,600,000 | -94,900,000 | 363,300,000 | 53,200,000 | 19,100,000 | -11,500,000 | 323,100,000 | 48,200,000 | 139,928,000 | -4,147,000 | 100,619,000 | 30,723,000 | 11,106,000 | 55,823,000 | -6,369,000 | 824,000 | 56,203,000 | -14,136,000 | 67,346,000 |
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 44,000,000 | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment in accounts payable at end of period | 29,000,000 | 0 | 3,000,000 | 22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
exchange of inventory for naming and other rights | 0 | 0 | 14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -145,000,000 | -428,000,000 | 27,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 400,000 | 0 | 0 | 156,600,000 | 0 | 0 | 558,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 300,000 | 100,000 | 400,000 | 200,000 | 700,000 | 2,300,000 | 700,000 | -100,000 | 1,900,000 | 2,100,000 | 100,000 | 500,000 | -700,000 | 1,900,000 | 100,000 | 300,000 | 1,000,000 | 1,300,000 | 200,000 | 119,000 | |||||||||||||||||||||||||||||||||
cash received on sale of non-strategic businesses or product lines | 1,000,000 | 0 | 8,000,000 | 19,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
cash received on derivative contracts | 0 | 9,000,000 | 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 | -5,000,000 | -7,000,000 | 0 | -3,000,000 | 0 | -9,000,000 | -100,000 | 29,600,000 | -49,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term borrowings | 2,000,000 | 1,000,000 | 100,000 | 0 | 200,000 | 100,000 | 0 | -100,000 | 3,000,000 | 760,800,000 | 0 | 79,900,000 | 4,571,000 | ||||||||||||||||||||||||||||||||||||||||
repayment of 364-day bridge loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds on other short-term borrowings | 80,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
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 | -250,000,000 | 100,000 | -73,600,000 | -77,900,000 | -119,200,000 | -94,700,000 | -171,200,000 | -428,800,000 | 0 | -13,725,000 | -13,966,000 | -85,009,000 | -16,171,000 | -14,191,000 | -40,395,000 | -10,103,000 | -7,971,000 | -30,869,000 | |||||||||||||||||
income taxes paid, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounts payable related to capital expenditures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of inventory for naming rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill asset impairment | 253,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
indefinite-lived intangible asset impairment | 9,000,000 | 0 | 6,000,000 | 0 | 6,000,000 | 300,000 | 0 | 0 | 38,700,000 | 0 | 0 | 0 | 5,300,000 | 0 | 0 | 266,900,000 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | 0 | 1,000,000 | 1,000,000 | 700,000 | 3,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds on short-term borrowings | -272,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from unconsolidated affiliates | 1,779,000 | -1,329,000 | 4,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 11,106,000 | -19,131,000 | -6,369,000 | 824,000 | -23,929,000 | |||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 7,200,000 | 18,900,000 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss 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 | 5,300,000 | 200,000 | 300,000 | 1,600,000 | 100,000 | 500,000 | 4,000,000 | 400,000 | 100,000 | -3,000 | 212,000 | 91,000 | 324,000 | 109,000 | 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 | 7,500,000 | 16,000,000 | 29,400,000 | 6,400,000 | 13,000,000 | 7,400,000 | 8,603,000 | 4,532,000 | 14,065,000 | 5,997,000 | ||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale on non-strategic businesses and product lines | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of non-strategic businesses and product lines | -1,000,000 | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 700,000 | 600,000 | 600,000 | 700,000 | 900,000 | 1,500,000 | 1,000,000 | 1,100,000 | 8,000,000 | 1,123,000 | 1,088,000 | 1,089,000 | 1,232,000 | 1,143,000 | 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 | 53,100,000 | 10,600,000 | 400,000 | 600,000 | 5,500,000 | 900,000 | 700,000 | 2,600,000 | 5,500,000 | -8,014,000 | 40,982,000 | 4,832,000 | |||||||||||||||||||||||||||||
gain on sale of equity security | 0 | 0 | 0 | -44,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture of noncontrolling interest | 0 | 0 | 0 | -8,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
liquidation of short term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for identifiable intangible assets | 0 | -200,000 | -2,000,000 | -3,300,000 | 0 | -800,000 | -1,100,000 | -4,800,000 | 0 | -178,000 | 2,000 | -11,000 | -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 | |||||||||||||||||||||||||||||||||||||||||||
other non-cash income | -1,000,000 | -7,900,000 | 4,300,000 | 11,500,000 | -7,100,000 | 19,900,000 | -14,400,000 | -9,900,000 | -28,100,000 | -3,400,000 | -3,100,000 | 3,725,000 | -5,720,000 | -8,005,000 | -5,705,000 | -3,405,000 | |||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -100,000 | -75,174,000 | -5,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 1,200,000 | 2,900,000 | 2,400,000 | 2,000,000 | 5,000,000 | 5,700,000 | 8,133,000 | 5,674,000 | 8,593,000 | 3,197,000 | ||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | 500,000 | -800,000 | 0 | -2,200,000 | -100,000 | -1,136,000 | 9,000 | -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 | -859,000 | |||||||||||||||||||||||||||||||||||||||||||
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 | 8,800,000 | 0 | 100,000 | 1,300,000 | -44,100,000 | -1,500,000 | -2,100,000 | -3,100,000 | -32,470,000 | -126,747,000 | 160,117,000 | ||||||||||||||||||||||||||||||||||||||
cash paid on sale of business or product line | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option income tax benefit | -1,600,000 | -1,178,000 | -8,441,000 | -381,000 | -16,000 | -280,000 | -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 | 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 | 0 | 6,256,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of company-owned life insurance policies | 0 | 0 | 0 | -1,700,000 | 0 | -1,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||
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 | -10,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liquidation of short term time deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 44,300,000 | 43,800,000 | 21,800,000 | 10,954,000 | 10,940,000 | 10,906,000 | 11,937,000 | 11,924,000 | 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 | 6,543,000 | 7,572,000 | 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 | 16,000 | 280,000 | 69,000 | 1,140,000 | 519,000 | 603,000 | 1,284,000 | 3,879,000 | |||||||||||||||||||||||||||||||||||||||
equity in net loss 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 | 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 | 0 | 0 | -33,000 | 0 | 0 | -8,960,000 | ||||||||||||||||||||||||||||||||||||||||||||
equity in net income from unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss (earnings) from unconsolidated affiliates | 967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings | -102,973,000 | 64,886,000 | -31,661,000 | 24,317,000 | 16,133,000 | -46,336,000 | 11,155,000 | ||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||
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 |
