Attached files

file filename
8-K - 8-K CURRENT REPORT - DENTSPLY SIRONA Inc.a8-k.htm


News

For further information contact:        

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

DENTSPLY International Inc. Reports
Fourth Quarter and Fiscal Year 2011 Results

Record net sales, excluding precious metals, increased 30% for the quarter and 15% for the year
Fiscal 2011 earnings per diluted share of $1.70 on a GAAP basis and $2.03 on an adjusted basis
Fiscal 2012 adjusted EPS expected to be in the range of $2.22 to $2.30 per diluted share

York, PA - February 16, 2012 - DENTSPLY International Inc. (NASDAQ: XRAY) today announced sales and earnings for the three months and year ended December 31, 2011.

Fourth Quarter Results

Net sales in the fourth quarter of 2011 were a record $738.0 million, a 29.9% increase from $568.2 million in the fourth quarter of 2010. Net sales, excluding precious metals content, of $677.8 million increased 30.0% from $521.3 million in the fourth quarter of 2010. Net sales growth was largely driven by acquisitions, but also by solid internal sales growth excluding the orthodontic and Japanese businesses that were impacted by the March, 2011 natural disaster in Japan.

Net income attributable to DENTSPLY International for the fourth quarter of 2011 was $40.6 million, or $0.28 per diluted share, compared to $0.47 per diluted share in the fourth quarter of 2010. On an adjusted basis, excluding amortization of intangible assets and other non-GAAP adjustments, earnings of $0.51 per diluted share were slightly lower than $0.52 per diluted share in the fourth quarter of 2010. Earnings in the fourth quarter of 2011 reflect the orthodontic supply outage and the weakening of European currencies during the quarter. A reconciliation of the non-GAAP measure to earnings per share calculated on a GAAP basis is provided on the attached table.

Full Year Results

Net sales for the full year 2011 were a record $2.537 billion, a 14.3% increase over the prior year. Net sales in 2011, excluding precious metal content, were $2.333 billion, a 14.8% increase over 2010. Fiscal 2011 net sales were aided by acquisitions, currency and strengthened internal growth excluding orthodontics and Japan.

Net income attributable to DENTSPLY International for 2011 was $244.5 million, or $1.70 per diluted share, compared to $265.7 million, or $1.82 per diluted share for 2010. On an adjusted basis, excluding amortization of intangible assets and other non-GAAP adjustments, earnings of $2.03 per diluted share increased 4.6% from $1.94 per diluted share in 2010. A reconciliation of this non-GAAP measure to earnings per share on a GAAP basis is provided on the attached table.






2012 Outlook

Bret Wise, Chairman and Chief Executive Officer, stated, “We are pleased to report record sales and adjusted earnings for 2011. Our portfolio of new products has been particularly strong, driving market share gains across numerous categories. The global dental market continued to improve in 2011, particularly in the United States where there has been a notable strengthening in underlying demand. Looking ahead to 2012, we expect continued improvement in many of our key markets, despite economic volatility in Europe. Given these factors, we expect adjusted earnings to improve in 2012 to a range of $2.22 to $2.30 per diluted share.”

Additional Information

A conference call has been scheduled for today, Thursday, February 16, 2012 at 8:30 a.m. (Eastern Time). A live broadcast will be accessible on DENTSPLY's website www.dentsply.com. In order to participate in the call, dial (888) 220-8474 (for domestic calls) and (913) 312-1466 (for international calls). The Conference ID # is 3931344. At that time, you will be able to discuss the fourth quarter and fiscal 2011 earnings with DENTSPLY's Chairman and Chief Executive Officer, Mr. Bret Wise; President and Chief Operating Officer, Mr. Chris Clark; and Senior Vice President and Chief Financial Officer, Mr. William Jellison.

A rebroadcast of the conference call will be available to the public online at the DENTSPLY website www.dentsply.com. You may also access a dial-in replay for one week following the call at (888) 203-1112 (for domestic calls) or (719) 457-0820 (for international calls), Passcode # 3931344.

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

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

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

Non-GAAP Financial Measures

In addition to the results reported in accordance with US GAAP, the Company provides adjusted net income attributable to DENTSPLY International and adjusted earnings per diluted common share. These adjusted amounts consist of US GAAP amounts excluding, net of tax (1) acquisition related costs and expensing of purchase price adjustments at an unconsolidated affiliated company, (2) restructuring and other costs, (3) amortization of purchased intangible assets, (4) Orthodontic business continuity costs, (5) income related to credit risk adjustments, (6) certain fair value adjustments at an unconsolidated affiliated company, and (7) income tax related adjustments. Adjusted earnings per diluted common share is calculated by dividing adjusted net income attributable to DENTSPLY International by diluted weighted-average common shares outstanding. Adjusted net income attributable to DENTSPLY International and adjusted earnings per diluted common share are considered measures not calculated in accordance with US GAAP, and therefore are non-US GAAP measures. These non-US GAAP measures may differ from other companies. Income tax related adjustments may include the impact to adjust the interim effective income tax rate to the expected annual effective tax rate.

The Company believes that the presentation of adjusted net income attributable to DENTSPLY International and adjusted earnings per diluted common share provides important supplemental information to management and investors seeking to understand the Company's financial condition and results of operations. The non-US GAAP financial information should not be considered in isolation from, or as a substitute for, measures of financial performance prepared in accordance with US GAAP.





DENTSPLY INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Twelve Months Ended
 
December 31,
 
December 31,
 
 
 
 
 
 
 
 
 
2011
 
2010
 
2011
 
2010
 
 
 
 
 
 
 
 
Net sales
$
738,013

 
$
568,169

 
$
2,537,718

 
$
2,221,014

Net sales, excluding precious metal content
677,843

 
521,256

 
2,332,589

 
2,031,757

 
 
 
 
 
 
 
 
Cost of products sold
377,056

 
280,458

 
1,264,278

 
1,090,856

 
 
 
 
 
 
 
 
Gross profit
360,957

 
287,711

 
1,273,440

 
1,130,158

   % of Net sales
48.9
%
 
50.6
%
 
50.2
%
 
50.9
%
   % of Net sales, excluding precious metal content
53.3
%
 
55.2
%
 
54.6
%
 
55.6
%
 
 
 
 
 
 
 
 
Selling, general and administrative expenses
293,603

 
186,426

 
936,847

 
738,901

 
 
 
 
 
 
 
 
Restructuring and other costs
2,016

 
5,723

 
35,865

 
10,984

 
 
 
 
 
 
 
 
Operating income
65,338

 
95,562

 
300,728

 
380,273

   % of Net sales
8.9
%
 
16.8
%
 
11.9
%
 
17.1
%
   % of Net sales, excluding precious metal content
9.6
%
 
18.3
%
 
12.9
%
 
18.7
%
 
 
 
 
 
 
 
 
Net interest and other expense
14,632

 
4,842

 
44,617

 
22,617

 
 
 
 
 
 
 
 
Income before income taxes
50,706

 
90,720

 
256,111

 
357,656

 
 
 
 
 
 
 
 
Provision for income taxes
9,974

 
21,640

 
11,016

 
89,225

 
 
 
 
 
 
 
 
Equity in net income (loss) attributable
 
 
 
 
 
 
 
  to unconsolidated affiliated company
661

 
(1,096
)
 
2,351

 
(1,096
)
 
 
 
 
 
 
 
 
Net income
41,393

 
67,984

 
247,446

 
267,335

   % of Net sales
5.6
%
 
12.0
%
 
9.8
%
 
12.0
%
   % of Net sales, excluding precious metal content
6.1
%
 
13.0
%
 
10.6
%
 
13.2
%
 
 
 
 
 
 
 
 
Less: Net income attributable to noncontrolling interests
790

 
157

 
2,926

 
1,627

 
 
 
 
 
 
 
 
Net income attributable to DENTSPLY International
$
40,603

 
$
67,827

 
$
244,520

 
$
265,708

 
 
 
 
 
 
 
 
   % of Net sales
5.5
%
 
11.9
%
 
9.6
%
 
12.0
%
   % of Net sales, excluding precious metal content
6.0
%
 
13.0
%
 
10.5
%
 
13.1
%
 
 
 
 
 
 
 
 
Earnings per common share:
 
 
 
 
 
 
 
  Basic
$
0.29

 
$
0.48

 
$
1.73

 
$
1.85

  Dilutive
$
0.28

 
$
0.47

 
$
1.70

 
$
1.82

 
 
 
 
 
 
 
 
Cash dividends declared per common share
$
0.055

 
$
0.050

 
$
0.205

 
$
0.200

 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
   Basic
141,532

 
141,934

 
141,386

 
143,980

   Dilutive
143,578

 
143,937

 
143,553

 
145,985







DENTSPLY INTERNATIONAL INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
 
 
 
 
 
 
 
 
 
December 31,
 
December 31,
 
2011
 
2010
Assets
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
  Cash and cash equivalents
$
77,128

 
$
540,038

  Accounts and notes receivable-trade, net
427,709

 
344,796

  Inventories, net
361,762

 
308,738

  Prepaid expenses and other current assets
146,304

 
121,473

     Total Current Assets
1,012,903

 
1,315,045

 
 
 
 
Property, plant and equipment, net
591,445

 
423,105

Identifiable intangible assets, net
791,100

 
78,743

Goodwill, net
2,190,063

 
1,303,055

Other noncurrent assets, net
169,887

 
138,003

 
 
 
 
     Total Assets
$
4,755,398

 
$
3,257,951

 
 
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
 
 
 
Current liabilities
$
724,073

 
$
360,091

Long-term debt
1,490,010

 
604,015

Deferred income taxes
249,822

 
72,489

Other noncurrent liabilities
407,342

 
311,444

     Total Liabilities
2,871,247

 
1,348,039

 
 
 
 
Total DENTSPLY International Equity
1,848,077

 
1,839,386

Noncontrolling interests
36,074

 
70,526

     Total Equity
1,884,151

 
1,909,912

 
 
 
 
     Total Liabilities and Equity
$
4,755,398

 
$
3,257,951

 
 
 
 






         DENTSPLY INTERNATIONAL INC.
          (In thousands)
 
 
 
 
Operating Income Summary:
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-GAAP financial measures.
 
 
 
 
Three Months Ended December 31, 2011
 
 
 
 
Operating Income (Loss)
 
Percentage of Net Sales, Excluding Precious Metal Content
 
 
 
 
Operating Income
$
65,338

 
9.6
%
 
 
 
 
Acquisition-Related Activities
29,348

 
4.4
%
 
 
 
 
Amortization on Purchased Intangible Assets:
 
 
 
  Prior to July 1, 2011
2,195

 
0.3
%
  Astra Tech
8,799

 
1.3
%
 
 
 
 
Restructuring and Other Costs
1,553

 
0.2
%
 
 
 
 
Orthodontics Business Continuity Costs
1,246

 
0.2
%
 
 
 
 
Adjusted Non-GAAP Operating Income
$
108,479

 
16.0
%
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2010
 
 
 
 
Operating Income (Loss)
 
Percentage of Net Sales, Excluding Precious Metal Content
 
 
 
 
Operating Income
$
95,562

 
18.3
%
 
 
 
 
Restructuring and Other Costs
5,723

 
1.1
%
 
 
 
 
Amortization on Purchased Intangible Assets
2,258

 
0.4
%
 
 
 
 
Recent Acquisition-Related Activities
454

 
0.1
%
 
 
 
 
Adjusted Non-GAAP Operating Income
$
103,997

 
19.9
%
 
 
 
 







DENTSPLY INTERNATIONAL INC.
(In thousands, except per share amounts)
 
 
 
 
 
Earnings Summary:
 
 
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP net income attributable to DENTSPLY International and on a per share basis to the non-GAAP financial measures.
 
 
 
 
 
Three Months Ended December 31, 2011
 
 
 
 
 
Income
 
 
Diluted
 
(Expense)
 
 
Per Share
 
 
 
 
 
Net Income Attributable to DENTSPLY International
$
40,603

 
$
0.28
 
 
 
 
 
Acquisition -Related Activities, Net of Tax and Non-Controlling Interests
20,361

 
 
0.14
 
 
 
 
 
Amortization on Purchased Intangible Assets, Net of Tax:
 
 
 
 
Prior to July 1, 2011
1,465

 
 
0.01
Astra Tech
6,119

 
 
0.04
 
 
 
 
 
Income Tax-Related Adjustment
2,677

 
 
0.02
 
 
 
 
 
Restructuring and Other Costs, Net of Tax and Non-Controlling Interests
993

 
 
0.01
 
 
 
 
 
Orthodontics Business Continuity Costs, Net of Tax
820

 
 
0.01
 
 
 
 
 
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax
(426
)
 
 

 
 
 
 
 
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International
$
72,612

 
$
0.51
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2010
 
 
 
 
 
Income
 
 
Diluted
 
(Expense)
 
 
Per Share
 
 
 
 
 
Net Income Attributable to DENTSPLY International
$
67,827

 
$
0.47
 
 
 
 
 
Restructuring and Other Costs, Net of Tax and Non-Controlling Interests
3,889

 
 
0.03
 
 
 
 
 
Amortization on Purchased Intangible Assets, Net of Tax
1,497

 
 
0.01
 
 
 
 
 
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax
1,131

 
 
0.01
 
 
 
 
 
Recent Acquisition-Related Activities, Net of Tax and Non-Controlling Interests
481

 
 

 
 
 
 
 
Income Tax-Related Adjustments
404

 
 

 
 
 
 
 
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International
$
75,229

 
$
0.52
 
 
 
 
 







DENTSPLY INTERNATIONAL INC.
(In thousands, except per share amounts)
 
 
 
 
 
Operating Tax Rate Summary:
 
 
 
 
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP effective tax rate as a percentage of income before income taxes to the non-GAAP financial measure.
 
 
 
 
 
 
Three Months Ended December 31, 2011
 
 
 
 
 
 
Pre-tax Income
 
Income Tax Benefit (Expense)
 
Percentage of Pre-Tax Income
 
 
 
 
 
 
As Reported - GAAP Operating Results
$
50,706

 
$
(9,974
)
 
19.7
%
 
 
 
 
 
 
Acquisition-Related Activities
29,348

 
(8,987
)
 
 
 
 
 
 
 
 
Amortization on Purchased Intangible Assets:
 
 
 
 
 
Prior to July 1, 2011
2,195

 
(729
)
 
 
Astra Tech
8,799

 
(2,680
)
 
 
 
 
 
 
 
 
Restructuring and Other Costs
1,553

 
(563
)
 
 
 
 
 
 
 
 
Orthodontics Business Continuity Costs
1,246

 
(426
)
 
 
 
 
 
 
 
 
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company
8

 
(3
)
 
 
 
 
 
 
 
 
Income Tax-Related Adjustments

 
2,722

 
 
 
 
 
 
 
 
As Adjusted - Non-GAAP Operating Results
$
93,855

 
$
(20,640
)
 
22.0
%
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31, 2010
 
 
 
 
 
 
Pre-tax Income
 
Income Tax Benefit (Expense)
 
Percentage of Pre-Tax Income
 
 
 
 
 
 
As Reported - GAAP Operating Results
$
90,720

 
$
(21,640
)
 
23.9
%
 
 
 
 
 
 
Restructuring and Other Costs
5,723

 
(1,832
)
 
 
 
 
 
 
 
 
Amortization on Purchased Intangible Assets
2,257

 
(760
)
 
 
 
 
 
 
 
 
Recent Acquisition-Related Activities
454

 
27

 
 
 
 
 
 
 
 
Income Tax-Related Adjustments

 
758

 
 
 
 
 
 
 
 
As Adjusted - Non-GAAP Operating Results
$
99,154

 
$
(23,447
)
 
23.6
%
 
 
 
 
 
 






         DENTSPLY INTERNATIONAL INC.
          (In thousands)
 
 
 
 
Operating Income Summary:
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-GAAP financial measures.
 
 
 
 
Twelve Months Ended December 31, 2011
 
 
 
 
Operating Income (Loss)
 
Percentage of Net Sales, Excluding Precious Metal Content
 
 
 
 
Operating Income
$
300,728

 
12.9
%
 
 
 
 
Acquisition-Related Activities
70,870

 
3.0
%
 
 
 
 
Restructuring and Other Costs
17,883

 
0.8
%
 
 
 
 
Amortization on Purchased Intangible Assets:
 
 
 
  Prior to July 1, 2011
8,843

 
0.4
%
  Astra Tech
12,153

 
0.5
%
 
 
 
 
Orthodontics Business Continuity Costs
3,287

 
0.1
%
 
 
 
 
Adjusted Non-GAAP Operating Income
$
413,764

 
17.7
%
 
 
 
 
 
 
 
 
Twelve Months Ended December 31, 2010
 
 
 
 
Operating Income (Loss)
 
Percentage of Net Sales, Excluding Precious Metal Content
 
 
 
 
Operating Income
$
380,273

 
18.7
%
 
 
 
 
Restructuring and Other Costs
10,984

 
0.6
%
 
 
 
 
Amortization on Purchased Intangible Assets
9,045

 
0.4
%
 
 
 
 
Recent Acquisition-Related Activities
2,686

 
0.1
%
 
 
 
 
Adjusted Non-GAAP Operating Income
$
402,988

 
19.8
%
 
 
 
 







DENTSPLY INTERNATIONAL INC.
(In thousands, except per share amounts)
 
 
 
 
 
Earnings Summary:
 
 
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP net income attributable to DENTSPLY International and on a per share basis to the non-GAAP financial measures.
 
 
 
 
 
Twelve Months Ended December 31, 2011
 
 
 
 
 
Income
 
 
Diluted
 
(Expense)
 
 
Per Share
 
 
 
 
 
Net Income Attributable to DENTSPLY International
$
244,520

 
$
1.70
 
 
 
 
 
Acquisition-Related Activities, Net of Tax and Non-Controlling Interests
62,723

 
 
0.44
 
 
 
 
 
Restructuring and Other Costs, Net of Tax and Non-Controlling Interests
11,395

 
 
0.08
 
 
 
 
 
Amortization on Purchased Intangible Assets, Net of Tax:
 
 
 
 
Prior to July 1, 2011
5,894

 
 
0.04
Astra Tech
8,534

 
 
0.06
 
 
 
 
 
Orthodontics Business Continuity Costs, Net of Tax
2,128

 
 
0.01
 
 
 
 
 
Credit Risk Adjustment to Outstanding Derivatives, Net of Tax
(783
)
 
 

 
 
 
 
 
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax
(2,486
)
 
 
(0.02)
 
 
 
 
 
Income Tax-Related Adjustments
(41,053
)
 
 
(0.28)
 
 
 
 
 
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International
$
290,872

 
$
2.03
 
 
 
 
 
 
 
 
 
 
Twelve Months Ended December 31, 2010
 
 
 
 
 
Income
 
 
Diluted
 
(Expense)
 
 
Per Share
 
 
 
 
 
Net Income Attributable to DENTSPLY International
$
265,708

 
$
1.82
 
 
 
 
 
Restructuring and Other Costs, Net of Tax and Non-Controlling Interests
7,138

 
 
0.05
 
 
 
 
 
Amortization on Purchased Intangible Assets, Net of Tax
5,990

 
 
0.04
 
 
 
 
 
Recent Acquisition-Related Activities, Net of Tax and Non-Controlling Interests
2,152

 
 
0.01
 
 
 
 
 
Loss on Derivative at an Unconsolidated Affiliated Company
1,131

 
 
0.01
 
 
 
 
 
Income Tax-Related Adjustments
1,073

 
 
0.01
 
 
 
 
 
Credit Risk Adjustment to Outstanding Derivatives, Net of Tax
732

 
 

 
 
 
 
 
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International
$
283,924

 
$
1.94
 
 
 
 
 








DENTSPLY INTERNATIONAL INC.
(In thousands, except per share amounts)
 
 
 
 
 
Operating Tax Rate Summary:
 
 
 
 
 
 
 
 
 
 
 
The following tables present the reconciliation of reported GAAP effective tax rate as a percentage of income before income taxes to the non-GAAP financial measure.
 
 
 
 
 
 
Twelve Months Ended December 31, 2011
 
 
 
 
 
 
Pre-tax Income
 
Income Tax Benefit (Expense)
 
Percentage of Pre-Tax Income
 
 
 
 
 
 
As Reported - GAAP Operating Results
$
256,111

 
$
(11,016
)
 
4.3
%
 
 
 
 
 
 
Acquisition-Related Activities
83,296

 
(20,958
)
 
 
 
 
 
 
 
 
Restructuring and Other Costs
17,883

 
(6,333
)
 
 
 
 
 
 
 
 
Amortization on Purchased Intangible Assets:
 
 
 
 
 
Prior to July 1, 2011
8,843

 
(2,949
)
 
 
Astra Tech
12,153

 
(3,619
)
 
 
 
 
 
 
 
 
Orthodontics Business Continuity Costs
3,287

 
(1,159
)
 
 
 
 
 
 
 
 
Credit Risk Adjustment to Outstanding Derivatives
(1,275
)
 
492

 
 
 
 
 
 
 
 
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company
(383
)
 
116

 
 
 
 
 
 
 
 
Income Tax-Related Adjustments

 
(41,008
)
 
 
 
 
 
 
 
 
As Adjusted - Non-GAAP Operating Results
$
379,915

 
$
(86,434
)
 
22.8
%
 
 
 
 
 
 
 
 
 
 
 
 
Twelve Months Ended December 31, 2010
 
 
 
 
 
 
Pre-tax Income
 
Income Tax Benefit (Expense)
 
Percentage of Pre-Tax Income
 
 
 
 
 
 
As Reported - GAAP Operating Results
$
357,656

 
$
(89,225
)
 
24.9
%
 
 
 
 
 
 
Restructuring and Other Costs
10,984

 
(3,737
)
 
 
 
 
 
 
 
 
Amortization on Purchased Intangible Assets
9,045

 
(3,056
)
 
 
 
 
 
 
 
 
Recent Acquisition-Related Activities
2,686

 
(534
)
 
 
 
 
 
 
 
 
Credit Risk Adjustment to Outstanding Derivatives
1,192

 
(460
)
 
 
 
 
 
 
 
 
Income Tax-Related Adjustments

 
1,427

 
 
 
 
 
 
 
 
As Adjusted - Non-GAAP Operating Results
$
381,563

 
$
(95,585
)
 
25.1
%