DENTSPLY SIRONA Inc. and Subsidiaries
NOTES
TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 –
SIGNIFICANT ACCOUNTING POLICIES AND REVISION
Basis of Presentation
The accompanying unaudited interim consolidated financial
statements have been prepared in accordance with accounting
principles generally accepted in the United States of America (“US
GAAP”) and the rules of the U.S. Securities and Exchange Commission
(“SEC”). In the opinion of management, all adjustments
(consisting only of normal recurring adjustments) considered
necessary for a fair statement of the results for interim periods
have been included. Results for interim periods should not be
considered indicative of results for a full year. These financial
statements and related notes contain the accounts of DENTSPLY
SIRONA Inc. and subsidiaries (“Dentsply Sirona” or the “Company”)
on a consolidated basis and should be read in conjunction with the
consolidated financial statements and notes included in the
Company’s most recent Form 10-K for the year ended
December 31, 2021, as amended and filed on November 7,
2022.
Recently Concluded Investigation
As previously disclosed, the Audit and Finance Committee of the
Company’s Board of Directors (the “Audit and Finance Committee”),
assisted by independent legal counsel and forensic accountants,
commenced an internal investigation in March 2022 of allegations
regarding certain financial reporting matters submitted by current
and former employees of the Company. In the North America
Investigation, the Audit and Finance Committee concluded that there
was no evidence of intentional wrongdoing or fraud. The Audit and
Finance Committee found that certain former members of senior
management, including the Company’s former Chief Executive Officer
and former Chief Financial Officer, violated provisions of the
Company’s Code of Ethics and Business Conduct. In addition, these
former members of senior management did not maintain and promote an
appropriate control environment focused on compliance in areas of
the Company’s business, nor did they sufficiently promote, monitor
or enforce adherence to the Code of Ethics and Business
Conduct. The North America Investigation found that certain
former members of senior management, including the former Chief
Executive Officer and the former Chief Financial Officer created a
culture where employees did not feel comfortable raising concerns
without fear of retaliation. In addition, the North America
Investigation substantiated certain allegations regarding
inappropriate tone at the top by the former Chief Executive Officer
and the former Chief Financial Officer.
Based on the China Investigation, the Audit and Finance Committee
concluded that members of the Company’s local commercial team in
China, as well as the head of the Company’s Asia-Pacific commercial
organization, committed intentional wrongdoing by failing to
provide requested information to the Company’s local accounting
team, by obstructing the work of the accounting team and by lacking
truthfulness in providing information to the Company and to the
Audit and Finance Committee as part of the China Investigation. The
China Investigation also determined that these actions by the
certain members of the Company’s local commercial team in China, as
well as the former Chief Financial Officer and the head of the
Company’s Asia-Pacific commercial organization, violated the
Company’s Code of Ethics and Business Conduct.
On October 29, 2022, the Audit and Finance Committee determined
that its investigation was complete, and authorized the filing of
these interim consolidated financial statements for the three-month
and six-month periods ended June 30, 2022.
Correction of Previously Reported Interim Consolidated Quarterly
Financial Statements
The interim consolidated financial statements include immaterial
corrections to the three-month and six-month periods ended June 30,
2021 which were presented in Note 23 to the audited consolidated
financial statements and notes thereto for the year ended December
31, 2021 in the Company’s 2021 Form 10-K/A filed on November 7,
2022. This revision, which corrects for errors related to certain
customer incentive programs as well as the accounting and
assumptions in the determination of estimates related to the
Company’s sales returns provisions, warranty reserve provisions and
variable consideration, as well as other immaterial adjustments,
results in a decrease to Net sales by $5 million, a decrease to
Gross Profit by $3 million, a decrease to Operating Income of $1
million and a decrease to Diluted EPS by $0.02 per share from
amounts previously reported for the three-month period ended June
30, 2021. This revision results in a decrease to Net sales by $6
million, a decrease to Gross Profit by $3 million, a decrease to
Operating Income of $5 million and a decrease to Diluted EPS by
$0.04 per share from amounts previously reported for the six-month
period ended June 30, 2021. Previously reported cash flows
from operating, investing and financing activities for the
six-month period ended June 30, 2021 were not impacted.
Use of Estimates
The preparation of financial statements in conformity with US GAAP
requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the disclosure
of contingent assets and liabilities as of the date of the
financial statements and the reported amounts of net sales and
expense during the reporting period. Actual results could differ
materially from those estimates.
Specifically, for the three months ended June 30, 2022, some of
these estimates and assumptions continue to be based on an ongoing
evaluation of expected future impacts from the COVID-19 pandemic.
The full extent to which the COVID-19 pandemic will directly or
indirectly have a negative material impact on the Company’s
financial condition, liquidity, or results of operations in future
periods is highly uncertain and difficult to predict. More
specifically, although demand for the Company’s products has
largely recovered from the impact of rigorous preventive measures
implemented at the outset of the pandemic, it continues to be
affected by social distancing guidelines, dental practice safety
protocols which reduce patient traffic, and some lingering patient
reluctance to seek dental care. Also, impacts from the pandemic
continue to be experienced in the form of more recent shortages and
higher prices of raw materials such as electronic components,
higher related transportation costs, and labor shortages. In the
second quarter of 2022, the Company has continued to experience
supply chain constraints, which has impacted its ability to timely
produce and deliver certain products, and has also resulted in
increases in shipping rates. To address these issues, the Company
has taken steps to mitigate the impact of these trends, including
continued emphasis on cost reduction and supply chain efficiencies.
However, uncertainties remain regarding how long these impacts will
continue, whether customer demand will fully return to pre-COVID-19
levels upon lifting of remaining government restrictions, or
whether future variants of the virus may have an adverse impact on
demand in affected markets.
Accounting Pronouncements Not Yet Adopted
In March 2020, the FASB issued ASU No. 2020-04 “Reference Rate
Reform (Topic 848): Facilitation of the Effects of Reference Rate
Reform on Financial Reporting”, which was subsequently amended by
ASU No. 2021-01 “Reference Rate Reform (Topic 848): Scope” in
January 2021. The new standard provides optional expedients and
exceptions to contracts, hedging relationships, and other
transactions that reference the London Interbank Offer Rate
(“LIBOR”) or another rate expected to be discontinued due to the
reference rate reform. The amendments in this standard were
effective upon issuance and generally can be applied to contract
modifications made or evaluated through December 31, 2022. The
Company does not expect this standard to have a material impact on
its consolidated financial statements and related
disclosures.
In October 2021, the FASB issued ASU No. 2021-08, “Business
Combinations: Accounting for Contract Assets and Contract
Liabilities from Contracts with Customers” (Topic 805), which
requires contract assets and liabilities acquired in a business
combination to be recognized and measured by the acquirer on the
acquisition date in accordance with ASC 606, Revenue from Contracts
with Customers, as if it had originated the contracts. The current
requirement to measure contract assets and contract liabilities
acquired in a business combination at fair value differs from the
current approach. This standard is effective for fiscal years
beginning after December 15, 2022, including interim periods within
those fiscal years, and early adoption is permitted. The Company is
currently assessing the impact of this standard on its consolidated
financial statements and related disclosures.
NOTE 2 -
REVENUE
Revenues are derived primarily from the sale of dental equipment
and dental and healthcare consumable products.
Revenue is measured as the amount of consideration the Company
expects to receive in exchange for transferring goods or providing
services.
Net sales disaggregated by product category for the three and six
months ended June 30, 2022 and 2021 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Equipment & Instruments |
|
$ |
169 |
|
|
$ |
176 |
|
|
$ |
335 |
|
|
$ |
347 |
|
CAD/CAM |
|
129 |
|
|
127 |
|
|
235 |
|
|
256 |
|
Orthodontics |
|
76 |
|
|
81 |
|
|
144 |
|
|
149 |
|
Implants |
|
149 |
|
|
158 |
|
|
304 |
|
|
311 |
|
Healthcare |
|
72 |
|
|
75 |
|
|
142 |
|
|
149 |
|
Technology & Equipment segment net sales |
|
$ |
595 |
|
|
$ |
617 |
|
|
$ |
1,160 |
|
|
$ |
1,212 |
|
|
|
|
|
|
|
|
|
|
Endodontic & Restorative |
|
$ |
312 |
|
|
$ |
328 |
|
|
$ |
605 |
|
|
$ |
640 |
|
Other Consumables |
|
116 |
|
|
117 |
|
|
227 |
|
|
236 |
|
Consumables segment sales |
|
$ |
428 |
|
|
$ |
445 |
|
|
$ |
832 |
|
|
$ |
876 |
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
$ |
1,023 |
|
|
$ |
1,062 |
|
|
$ |
1,992 |
|
|
$ |
2,088 |
|
Net sales disaggregated by geographic region for the three and six
months ended June 30, 2022 and 2021 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
United States |
|
$ |
358 |
|
|
$ |
363 |
|
|
$ |
666 |
|
|
$ |
710 |
|
Europe |
|
414 |
|
|
429 |
|
|
825 |
|
|
846 |
|
Rest of World |
|
251 |
|
|
270 |
|
|
501 |
|
|
532 |
|
|
|
|
|
|
|
|
|
|
Total net sales |
|
$ |
1,023 |
|
|
$ |
1,062 |
|
|
$ |
1,992 |
|
|
$ |
2,088 |
|
Contract Assets and Liabilities
The Company normally does not have contract assets in the course of
its business. Contract liabilities, which represent billings in
excess of revenue recognized, are primarily related to advanced
billings for customer aligner treatment where the performance
obligation has not yet been fulfilled. The Company had $72 million
and $68 million of deferred revenue recorded in Accrued liabilities
in the Consolidated Balance Sheets at June 30, 2022 and
December 31, 2021, respectively. Prior year deferred revenue
of approximately $42 million was recognized in the current
year. The Company expects to recognize significantly all of the
remaining deferred revenue within the next twelve
months.
Allowance for Doubtful Accounts
Accounts and notes receivables-trade, net are stated net of
allowances for doubtful accounts and trade discounts, which were
$12 million at June 30, 2022 and $13 million at
December 31, 2021. For the three months and six months ended
June 30, 2022 and 2021, changes to the provision for doubtful
accounts including write-offs of accounts receivable that were
previously reserved were insignificant. Changes to this provision
are included in Selling, general, and administrative expenses in
the Consolidated Statements of Operations.
NOTE 3 –
STOCK COMPENSATION
The amounts of stock compensation expense recorded in the Company’s
Consolidated Statements of Operations for the three and six months
ended June 30, 2022 and 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Cost of products sold
|
|
$ |
— |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
2 |
|
Selling, general, and administrative expense |
|
22 |
|
|
16 |
|
|
31 |
|
|
29 |
|
Research and development expense |
|
— |
|
|
1 |
|
|
1 |
|
|
1 |
|
Total stock based compensation expense |
|
$ |
22 |
|
|
$ |
19 |
|
|
$ |
33 |
|
|
$ |
32 |
|
|
|
|
|
|
|
|
|
|
Related deferred income tax benefit |
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
3 |
|
|
$ |
4 |
|
NOTE 4 –
COMPREHENSIVE INCOME (LOSS)
Changes in Accumulated other comprehensive income (loss) (“AOCI”),
net of tax, by component for the six months ended June 30,
2022 and 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
Foreign Currency Translation Gain (Loss) |
|
Gain (Loss) on Cash Flow Hedges |
|
Gain (Loss) on Net Investment and Fair Value Hedges |
|
|
|
Pension Liability Gain (Loss) |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, net of tax, at December 31, 2021 |
|
$ |
(366) |
|
|
$ |
(16) |
|
|
$ |
(103) |
|
|
|
|
$ |
(107) |
|
|
$ |
(592) |
|
Other comprehensive (loss) income before reclassifications and tax
impact |
|
(37) |
|
|
3 |
|
|
9 |
|
|
|
|
— |
|
|
(25) |
|
Tax expense |
|
(11) |
|
|
— |
|
|
(1) |
|
|
|
|
— |
|
|
(12) |
|
Other comprehensive (loss) income, net of tax, before
reclassifications |
|
(48) |
|
|
3 |
|
|
8 |
|
|
|
|
— |
|
|
(37) |
|
Amounts reclassified from accumulated other comprehensive income,
net of tax |
|
— |
|
|
(1) |
|
|
— |
|
|
|
|
1 |
|
|
— |
|
Net (decrease) increase in other comprehensive loss |
|
(48) |
|
|
2 |
|
|
8 |
|
|
|
|
1 |
|
|
(37) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, net of tax, at March 31, 2022 |
|
$ |
(414) |
|
|
$ |
(14) |
|
|
$ |
(95) |
|
|
|
|
$ |
(106) |
|
|
$ |
(629) |
|
Other comprehensive (loss) income before reclassifications and tax
impact |
|
(86) |
|
|
(3) |
|
|
32 |
|
|
|
|
— |
|
|
(57) |
|
Tax expense |
|
(28) |
|
|
— |
|
|
(8) |
|
|
|
|
— |
|
|
(36) |
|
Other comprehensive (loss) income, net of tax, before
reclassifications |
|
(114) |
|
|
(3) |
|
|
24 |
|
|
|
|
— |
|
|
(93) |
|
Amounts reclassified from accumulated other comprehensive income,
net of tax |
|
— |
|
|
1 |
|
|
— |
|
|
|
|
2 |
|
|
3 |
|
Net (decrease) increase in other comprehensive income |
|
(114) |
|
|
(2) |
|
|
24 |
|
|
|
|
2 |
|
|
(90) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, net of tax, at June 30, 2022 |
|
$ |
(528) |
|
|
$ |
(16) |
|
|
$ |
(71) |
|
|
|
|
$ |
(104) |
|
|
$ |
(719) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
Foreign Currency Translation Gain (Loss) |
|
Gain (Loss) on Cash Flow Hedges |
|
Gain (Loss) on Net Investment and Fair Value Hedges |
|
|
|
Pension Liability Gain (Loss) |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, net of tax, at December 31, 2020 |
|
$ |
(187) |
|
|
$ |
(25) |
|
|
$ |
(119) |
|
|
|
|
$ |
(133) |
|
|
$ |
(464) |
|
Other comprehensive (loss) income before reclassifications and tax
impact |
|
(74) |
|
|
(6) |
|
|
9 |
|
|
|
|
3 |
|
|
(68) |
|
Tax (expense) benefit |
|
(25) |
|
|
2 |
|
|
(2) |
|
|
|
|
(1) |
|
|
(26) |
|
Other comprehensive (loss) income, net of tax, before
reclassifications |
|
(99) |
|
|
(4) |
|
|
7 |
|
|
|
|
2 |
|
|
(94) |
|
Amounts reclassified from accumulated other comprehensive income,
net of tax |
|
— |
|
|
2 |
|
|
— |
|
|
|
|
2 |
|
|
4 |
|
Net (decrease) increase in other comprehensive income |
|
(99) |
|
|
(2) |
|
|
7 |
|
|
|
|
4 |
|
|
(90) |
|
Balance, net of tax, at March 31, 2021 |
|
$ |
(286) |
|
|
$ |
(27) |
|
|
$ |
(112) |
|
|
|
|
$ |
(129) |
|
|
$ |
(554) |
|
Other comprehensive income before reclassifications and tax
impact |
|
31 |
|
|
3 |
|
|
1 |
|
|
|
|
— |
|
|
35 |
|
Tax benefit (expense) |
|
6 |
|
|
(2) |
|
|
(1) |
|
|
|
|
— |
|
|
3 |
|
Other comprehensive income, net of tax, before
reclassifications |
|
37 |
|
|
1 |
|
|
— |
|
|
|
|
— |
|
|
38 |
|
Amounts reclassified from accumulated other comprehensive income,
net of tax |
|
— |
|
|
3 |
|
|
— |
|
|
|
|
2 |
|
|
5 |
|
Net increase in other comprehensive income |
|
37 |
|
|
4 |
|
|
— |
|
|
|
|
2 |
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, net of tax, at June 30, 2021 |
|
$ |
(249) |
|
|
$ |
(23) |
|
|
$ |
(112) |
|
|
|
|
$ |
(127) |
|
|
$ |
(511) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2022 and December 31, 2021, the cumulative
tax adjustments were $120 million and $168 million, respectively,
primarily related to foreign currency translation
adjustments.
The cumulative foreign currency translation adjustments included
translation losses of $460 million and $250 million at
June 30, 2022 and December 31, 2021, respectively, and
cumulative losses on loans designated as hedges of net investments
of $68 million and $116 million, respectively. These foreign
currency translation losses were partially offset by movements on
derivative financial instruments.
Reclassifications out of AOCI to the Consolidated Statements of
Operations for the three and six months ended June 30, 2022
and 2021 were insignificant.
NOTE 5 –
EARNINGS PER COMMON SHARE
The computation of basic and diluted earnings per common share for
the three and six months ended June 30, 2022 and 2021 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share |
|
Three Months Ended |
|
Six Months Ended |
(in millions, except per share amounts) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Net income attributable to Dentsply Sirona |
|
$ |
73 |
|
|
$ |
96 |
|
|
$ |
142 |
|
|
$ |
208 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
214.9 |
|
|
218.4 |
|
|
215.9 |
|
|
218.6 |
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic |
|
$ |
0.34 |
|
|
$ |
0.44 |
|
|
$ |
0.66 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Common Share |
|
Three Months Ended |
|
Six Months Ended |
(in millions, except per share amounts) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Net income attributable to Dentsply Sirona |
|
$ |
73 |
|
|
$ |
96 |
|
|
$ |
142 |
|
|
$ |
208 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
214.9 |
|
|
218.4 |
|
|
215.9 |
|
|
218.6 |
|
Incremental weighted average shares from assumed exercise of
dilutive options from stock-based compensation awards |
|
0.4 |
|
|
2.3 |
|
|
0.6 |
|
|
2.2 |
|
Total weighted average diluted shares outstanding |
|
215.3 |
|
|
220.7 |
|
|
216.5 |
|
|
220.8 |
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted |
|
$ |
0.34 |
|
|
$ |
0.43 |
|
|
$ |
0.66 |
|
|
$ |
0.94 |
|
For the three and six months ended June 30, 2022, the Company
excluded from the computation of weighted average diluted shares
outstanding 4.0 million and 3.6 million of equivalent shares of
common stock from stock options and RSUs because their effect would
be antidilutive. For the three and six months ended June 30,
2021, the Company excluded 0.5 million and 0.7 million of
equivalent shares of common stock outstanding from stock options
and RSUs because their effect would be antidilutive.
The Board of Directors has approved a share repurchase program, up
to $1.0 billion. Share repurchases may be made through open
market purchases, Rule 10b5-1 plans, accelerated share repurchases,
privately negotiated transactions or other transactions in such
amounts and at such times as the Company deems appropriate based
upon prevailing market and business conditions and other factors.
At June 30, 2022, the Company had authorization to repurchase $740
million in shares of common stock remaining under the share
repurchase program.
On March 8, 2022, the Company entered into an Accelerated Share
Repurchase Agreement (“ASR Agreement”) with a financial institution
to purchase the Company’s common stock based on the volume-weighted
average price of the Company’s common stock during the term of the
agreement, less a discount.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts) |
|
Initial Delivery |
|
Final Settlement |
Agreement Date |
Amount Paid |
|
Shares Received |
Price per share |
Value of Shares as a % of Contract Value |
|
Settlement Date |
Total Shares Received |
Average Price per Share |
March 8, 2022 |
$ |
150 |
|
|
2.4 |
$ |
50.44 |
|
80 |
% |
|
April 19, 2022 |
3.1 |
$ |
48.22 |
|
The ASR agreement was accounted for as an initial delivery of
common shares in a treasury stock transaction on March 9, 2022 of
$120 million and a forward contract indexed to the Company’s
common stock for an amount of common shares to be determined on the
final settlement date. The forward contract met all applicable
criteria for equity classification and was not accounted for as a
derivative instrument. Therefore, the forward contract was recorded
as Capital in excess of par value and upon final settlement was
recorded as Treasury Stock in the Consolidated Balance Sheets at
June 30, 2022. The initial delivery and final settlement of common
stock reduced the weighted average common shares outstanding for
both basic and diluted EPS. The forward contract did not impact the
weighted average common shares outstanding for diluted
EPS.
NOTE 6 –
BUSINESS COMBINATIONS
Acquisitions
2021 Transactions
On July 1, 2021, the effective date of the transaction, the Company
paid $7 million to acquire the remaining interest in the
dental business of a partially owned affiliate based in Switzerland
that primarily develops highly specialized software with a focus on
CAD/CAM systems. The acquisition is expected to further accelerate
the development of the Company’s specialized software related to
CAD/CAM systems.
The fair values of the assets acquired and liabilities assumed in
connection with the acquisition of the affiliate included
$4 million of Other current assets, $3 million of
Intangible assets, $2 million of Current Liabilities and
$1 million of Other long-term liabilities. The cash paid and
the $4 million fair value of the previously-held interest in
the entity prior to the acquisition has been allocated on the basis
of the estimates of fair values of assets acquired and liabilities
assumed, resulting in the recording of $7 million in goodwill.
This goodwill is considered to represent the value associated with
the acquired workforce and synergies the Company anticipates
realizing from integrating the acquired assets into the Company’s
existing business operations, and is not deductible for tax
purposes. Measurement period adjustments made to the fair values of
the assets acquired and liabilities assumed during the year ended
December 31, 2021 and the six months ended June 30, 2022 were
immaterial to the financial statements, resulting in an increase to
goodwill of $2 million.
Identifiable intangible assets acquired were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
Useful Life |
(in millions, except for useful life) |
|
Amount |
|
(in years) |
|
|
|
|
|
In-process R&D |
|
$ |
3 |
|
|
Indefinite |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On June 1, 2021, the effective date of the transaction, the Company
paid $132 million to acquire substantially all of the assets
of Propel Orthodontics LLC and certain of its affiliated entities,
a privately-held business based in California (“Propel
Orthodontics”). The acquired business manufactures and sells
orthodontic devices and provides in-office and at-home orthodontic
accessory devices to orthodontists and their patients primarily
within the clear aligner market. The acquisition is expected to
further accelerate the growth and profitability of the Company’s
combined clear aligners business.
The fair values of the assets acquired and liabilities assumed in
connection with the Propel Orthodontics acquisition were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
Other
current assets |
|
$ |
4 |
|
|
Intangible assets |
|
66 |
|
|
Current liabilities |
|
(1) |
|
|
Net assets acquired |
|
69 |
|
|
Goodwill |
|
63 |
|
|
Purchase consideration |
|
$ |
132 |
|
|
The purchase price has been allocated on the basis of the estimates
of fair values of assets acquired and liabilities assumed,
resulting in the recording of $63 million in goodwill, which
is considered to represent the value associated with the acquired
workforce and synergies the Company anticipates realizing from
integrating the acquired assets into the Company’s existing
business operations. The goodwill is expected to be deductible for
tax purposes. Measurement period adjustments made to the fair
values of the assets acquired and liabilities assumed during the
year ended December 31, 2021 and the six months ended June 30, 2022
were immaterial to the financial statements, resulting in a
reduction to goodwill of $2 million.
Identifiable intangible assets acquired were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
Useful Life |
(in millions, except for useful life) |
|
Amount |
|
(in years) |
|
|
|
|
|
Developed technology |
|
$ |
66 |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On January 21, 2021, the effective date of the transaction, the
Company paid $94 million with the potential for additional
earn-out provision payments of up to $10 million, to acquire
100% of the outstanding shares of Datum Dental, Ltd., a
privately-held producer and distributor of specialized regenerative
dental material based in Israel. The fair value of the earn-out
provision has been valued at $9 million as of the transaction
date, resulting in a total purchase price of
$103 million.
The fair values of the assets acquired and liabilities assumed in
connection with the Datum acquisition were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
Cash
and cash equivalents |
|
$ |
2 |
|
|
Other current assets |
|
2 |
|
|
Intangible assets |
|
76 |
|
|
Current liabilities |
|
(2) |
|
|
Other long-term assets (liabilities), net |
|
(14) |
|
|
Net assets acquired |
|
64 |
|
|
Goodwill |
|
39 |
|
|
Purchase consideration |
|
$ |
103 |
|
|
The purchase price has been allocated on the basis of the estimates
of fair values of assets acquired and liabilities assumed,
resulting in the recording of $39 million in goodwill, which
is considered to represent the value associated with the acquired
workforce and synergies the Company anticipates realizing from
integrating the acquired assets into the Company’s existing
business operations. The goodwill is not deductible for tax
purposes. Measurement period adjustments made to the fair values of
the assets acquired and liabilities assumed during the year ended
December 31, 2021 and the six months ended June 30, 2022 were
immaterial to the financial statements, resulting in an increase to
goodwill of $6 million.
Identifiable intangible assets acquired were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
Useful Life |
(in millions, except for useful life) |
|
Amount |
|
(in years) |
|
|
|
|
|
Developed technology |
|
$ |
66 |
|
|
15
|
In-process R&D |
|
10 |
|
|
Indefinite |
Total |
|
$ |
76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The results of operations for each of the acquired businesses above
upon the effective date of each transaction have been included in
the accompanying financial statements. These results, as well as
the historical results for the above acquired businesses for the
periods ended June 30, 2022 and June 30, 2021, are not material in
relation to the Company’s net sales and earnings for those periods.
The Company therefore does not believe these acquisitions represent
material transactions either individually or in the aggregate
requiring the supplemental pro-forma information prescribed by ASC
805 and accordingly, this information is not
presented.
Investment in Affiliates
On June 4, 2021, the effective date of the transaction, the Company
paid $16 million to acquire a minority interest in a
U.K.-based, privately-held provider of healthcare consumables. The
investment is recorded as an equity method investment within Other
noncurrent assets in the Consolidated Balance Sheets.
Divestitures
On April 1, 2021, the Company disposed of certain orthodontics
businesses based in Japan previously included as part of the
Technologies & Equipment segment in exchange for a cash receipt
of $8 million. The divestiture resulted in an immaterial loss
recorded in Other expense (income), net in the Consolidated
Statements of Operations for the year ended December 31,
2021.
On February 1, 2021, the Company disposed of an investment casting
business previously included as part of the Consumables segment in
exchange for a cash receipt of $19 million. The divestiture
resulted in a pre-tax gain of $13 million recorded in Other
expense (income), net in the Consolidated Statements of Operations
for the six months ended June 30, 2021.
NOTE 7 –
SEGMENT INFORMATION
The Company’s two operating segments are organized primarily by
product and generally have overlapping geographical presence,
customer bases, distribution channels, and regulatory oversight.
These operating segments are also the Company’s reportable segments
in accordance with how the Company’s chief operating decision-maker
regularly reviews financial results and uses this information to
evaluate the Company’s performance and allocate
resources.
The Company evaluates performance of the segments based on net
sales and adjusted operating income. Segment adjusted operating
income is defined as operating income before income taxes and
before certain corporate headquarters unallocated costs,
restructuring and other costs, interest expense, net, other expense
(income), net, amortization of intangible assets and depreciation
resulting from the fair value step-up of property, plant, and
equipment from acquisitions.
A description of the products and services provided within each of
the Company’s two reportable segments is provided
below.
Technologies & Equipment
This segment is responsible for the design, manufacture, and sales
of the Company’s dental technology and equipment products and
healthcare products. These products include dental implants,
CAD/CAM systems, orthodontic clear aligners, imaging systems,
treatment centers, instruments, as well as medical
devices.
Consumables
This segment is responsible for the design, manufacture, and sales
of the Company’s consumable products which include various
preventive, restorative, endodontic, and dental laboratory
products.
The Company’s segment information for the three and six months
ended June 30, 2022 and 2021 was as follows:
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Technologies & Equipment |
|
$ |
595 |
|
|
$ |
617 |
|
|
$ |
1,160 |
|
|
$ |
1,212 |
|
Consumables |
|
428 |
|
|
445 |
|
|
832 |
|
|
876 |
|
Total net sales |
|
$ |
1,023 |
|
|
$ |
1,062 |
|
|
$ |
1,992 |
|
|
$ |
2,088 |
|
Segment Adjusted Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Technologies & Equipment |
|
$ |
119 |
|
|
$ |
133 |
|
|
$ |
205 |
|
|
$ |
257 |
|
Consumables |
|
142 |
|
|
154 |
|
|
277 |
|
|
303 |
|
Segment adjusted operating income |
|
261 |
|
|
287 |
|
|
482 |
|
|
560 |
|
|
|
|
|
|
|
|
|
|
Reconciling items expense (income): |
|
|
|
|
|
|
|
|
All other
(a)
|
|
81 |
|
|
69 |
|
|
146 |
|
|
132 |
|
|
|
|
|
|
|
|
|
|
Restructuring and other costs |
|
7 |
|
|
5 |
|
|
10 |
|
|
8 |
|
Interest expense, net |
|
15 |
|
|
15 |
|
|
27 |
|
|
29 |
|
|
|
|
|
|
|
|
|
|
Other expense (income), net |
|
13 |
|
|
8 |
|
|
11 |
|
|
(1) |
|
Amortization of intangible assets |
|
53 |
|
|
56 |
|
|
108 |
|
|
111 |
|
Depreciation resulting from the fair value step-up of property,
plant, and equipment from business combinations |
|
1 |
|
|
3 |
|
|
2 |
|
|
5 |
|
Income before income taxes |
|
$ |
91 |
|
|
$ |
131 |
|
|
$ |
178 |
|
|
$ |
276 |
|
(a) Includes the results of unassigned Corporate headquarters costs
and inter-segment eliminations.
NOTE 8 –
INVENTORIES
Inventories, net were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
June 30, 2022 |
|
December 31, 2021 |
|
|
|
|
|
Raw materials and supplies |
|
$ |
144 |
|
|
$ |
139 |
|
Work-in-process |
|
76 |
|
|
72 |
|
Finished goods |
|
361 |
|
|
304 |
|
Inventories, net |
|
$ |
581 |
|
|
$ |
515 |
|
The Company’s inventory reserve was $79 million and $86 million at
June 30, 2022 and December 31, 2021, respectively.
Inventories are stated at the lower of cost and net realizable
value.
NOTE 9 –
RESTRUCTURING AND OTHER COSTS
Restructuring and other costs for the three and six months ended
June 30, 2022 and 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affected Line Item in the Consolidated Statements of
Operations |
|
Three Months Ended |
|
Six Months Ended |
(in millions) |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
Cost of products sold |
|
$ |
— |
|
|
$ |
(1) |
|
|
$ |
— |
|
|
$ |
(3) |
|
Selling, general, and administrative expenses |
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
Restructuring and other costs |
|
7 |
|
|
5 |
|
|
10 |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
Total restructuring and other costs |
|
$ |
7 |
|
|
$ |
7 |
|
|
$ |
10 |
|
|
$ |
8 |
|
The Company’s restructuring accruals at June 30, 2022 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance |
(in millions) |
|
2020 and
Prior Plans |
|
2021 Plans |
|
2022 Plans |
|
Total |
|
|
|
|
|
|
|
|
|
Balance at December 31, 2021 |
|
$ |
5 |
|
|
$ |
9 |
|
|
$ |
— |
|
|
$ |
14 |
|
Provisions |
|
1 |
|
|
1 |
|
|
6 |
|
|
8 |
|
Amounts applied |
|
(3) |
|
|
(3) |
|
|
(2) |
|
|
(8) |
|
Change in estimates |
|
(1) |
|
|
— |
|
|
— |
|
|
(1) |
|
Balance at June 30, 2022 |
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
4 |
|
|
$ |
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Restructuring Costs |
(in millions) |
|
2020 and
Prior Plans |
|
2021 Plans |
|
2022 Plans |
|
Total |
|
|
|
|
|
|
|
|
|
Balance at December 31, 2021 |
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4 |
|
Provisions |
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
Amounts applied |
|
(3) |
|
|
— |
|
|
— |
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2022 |
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
2 |
|
The cumulative amounts for the provisions and adjustments and
amounts applied for all the plans by segment were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
December 31, 2021 |
|
Provisions |
|
Amounts
Applied |
|
Change in Estimates |
|
June 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
Technologies & Equipment |
|
$ |
7 |
|
|
$ |
1 |
|
|
$ |
(2) |
|
|
$ |
— |
|
|
$ |
6 |
|
Consumables |
|
11 |
|
|
7 |
|
|
(7) |
|
|
(1) |
|
|
10 |
|
All Other |
|
— |
|
|
1 |
|
|
(2) |
|
|
— |
|
|
(1) |
|
Total |
|
$ |
18 |
|
|
$ |
9 |
|
|
$ |
(11) |
|
|
$ |
(1) |
|
|
$ |
15 |
|
The associated restructuring liabilities are recorded in Accrued
liabilities and Other noncurrent liabilities in the Consolidated
Balance Sheets.
NOTE 10 –
FINANCIAL INSTRUMENTS AND DERIVATIVES
Derivative Instruments and Hedging Activities
The Company’s activities expose it to a variety of market risks,
which primarily include the risks related to the effects of changes
in foreign currency exchange rates and interest rates. These
financial exposures are monitored and managed by the Company as
part of its overall risk management program. The objective of this
risk management program is to reduce the volatility that these
market risks may have on the Company’s operating results and cash
flows. The Company employs derivative financial instruments to
hedge certain anticipated transactions, firm commitments, or assets
and liabilities denominated in foreign currencies. Additionally,
the Company utilizes interest rate swaps to convert fixed rate debt
into variable rate debt or vice versa. The Company does not hold
derivative instruments for trading or speculative
purposes.
The following summarizes the notional amounts of cash flow hedges,
hedges of net investments, fair value hedges, and derivative
instruments not designated as hedges for accounting purposes by
derivative instrument type at June 30, 2022 and the notional
amounts expected to mature during the next 12 months.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
Aggregate Notional Amount |
|
Aggregate Notional Amount Maturing within 12 Months |
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
Foreign exchange forward contracts |
|
$ |
134 |
|
|
$ |
112 |
|
|
|
|
|
|
|
|
|
|
|
Total derivative instruments designated as cash flow
hedges |
|
$ |
134 |
|
|
$ |
112 |
|
|
|
|
|
|
Hedges of Net Investments |
|
|
|
|
Foreign exchange forward contracts |
|
$ |
168 |
|
|
$ |
84 |
|
Cross currency basis swaps |
|
280 |
|
|
— |
|
Total derivative instruments designated as hedges of net
investments |
|
$ |
448 |
|
|
$ |
84 |
|
|
|
|
|
|
Fair Value Hedges |
|
|
|
|
Interest rate swaps |
|
$ |
250 |
|
|
$ |
— |
|
Foreign exchange forward contracts |
|
161 |
|
|
62 |
|
Total derivative instruments designated as fair value
hedges |
|
$ |
411 |
|
|
$ |
62 |
|
|
|
|
|
|
Derivative Instruments not Designated as Hedges |
|
|
|
|
Foreign exchange forward contracts |
|
$ |
328 |
|
|
$ |
328 |
|
Total derivative instruments not designated as hedges |
|
$ |
328 |
|
|
$ |
328 |
|
|
|
|
|
|
Cash Flow Hedges
Foreign Exchange Risk Management
The Company hedges select anticipated foreign currency cash flows
to reduce volatility in both cash flows and reported earnings. The
Company designates certain foreign exchange forward contracts as
cash flow hedges. As a result, the Company records the fair value
of the contracts primarily through AOCI based on the assessed
effectiveness of the foreign exchange forward contracts. The
Company measures the effectiveness of cash flow hedges of
anticipated transactions on a spot-to-spot basis rather than on a
forward-to-forward basis. Accordingly, the spot-to-spot change in
the derivative fair value will be deferred in AOCI and released and
recorded in the Consolidated Statements of Operations in the same
period that the hedged transaction is recorded. The time-value
component of the fair value of the derivative is reported on a
straight-line basis in Cost of products sold in the Consolidated
Statements of Operations in the period which it is applicable. Any
cash flows associated with these instruments are included in
operating activities in the Consolidated Statements of Cash
Flows.
These foreign exchange forward contracts generally have maturities
up to 18 months, which is the period over which the Company is
hedging exposures to variability of cash flows and the
counterparties to the transactions are typically large
international financial institutions.
Interest Rate Risk Management
The Company enters into interest rate swap contracts infrequently
as they are only used to manage interest rate risk on long-term
debt instruments and not for speculative purposes. Any cash flows
associated with these instruments are included in operating
activities in the Consolidated Statements of Cash
Flows.
On May 26, 2020, the Company paid $31 million to settle the
$150 million notional T-Lock contract, which partially hedged
the interest rate risk of the $750 million senior unsecured
notes. This loss is amortized over the ten-year life of the notes.
As of June 30, 2022 and December 31, 2021, $23 million and
$25 million, respectively, of this loss is remaining to be
amortized from AOCI in future periods.
AOCI Release
Overall, the derivatives designated as cash flow hedges are
considered to be highly effective for accounting purposes. At
June 30, 2022, the Company expects to reclassify an immaterial
amount of deferred net losses on cash flow hedges recorded in AOCI
in the Consolidated Statements of Operations during the next 12
months. For the rollforward of derivative instruments designated as
cash flow hedges in AOCI see Note 4, Comprehensive Income
(Loss).
Hedges of Net Investments in Foreign Operations
The Company has significant investments in foreign subsidiaries.
The net assets of these subsidiaries are exposed to volatility in
currency exchange rates. The Company employs both derivative and
non-derivative financial instruments to hedge a portion of this
exposure. The derivative instruments consist of foreign exchange
forward contracts and cross-currency basis swaps. The
non-derivative instruments consist of foreign currency denominated
debt held at the parent company level. Translation gains and losses
related to the net assets of the foreign subsidiaries are offset by
gains and losses in the aforementioned instruments, which are
designated as hedges of net investments and are included in AOCI.
The time-value component of the fair value of the derivative is
reported on a straight-line basis in Other expense (income), net in
the Consolidated Statements of Operations in the applicable period.
Any cash flows associated with these instruments are included in
investing activities in the Consolidated Statements of Cash Flows
except for derivative instruments that include an
other-than-insignificant financing element, for which all cash
flows are classified as financing activities in the Consolidated
Statements of Cash Flows.
The fair value of the foreign exchange forward contracts and
cross-currency basis swaps is the estimated amount the Company
would receive or pay at the reporting date, taking into account the
effective interest rates, cross-currency swap basis rates and
foreign exchange rates. The effective portion of the change in the
value of these derivatives is recorded in AOCI, net of tax
effects.
On July 2, 2021, the Company entered into a cross currency basis
swap totaling a notional amount of $300 million which matures
on June 3, 2030. The cross currency basis swap is designated as a
hedge of net investments. This contract effectively converts a
portion of the $750 million bond coupon from 3.3% to
1.7%.
On May 25, 2021, the Company re-established its euro net investment
hedge portfolio by entering into eight foreign exchange forward
contracts, each with a notional amount of 10 million euro. The
original contracts have quarterly maturity dates through March
2023. The Company enters into additional foreign exchange contracts
as individual contracts within the portfolio mature. As of June 30,
2022 the euro net investment hedge portfolio has an aggregate
notional value of 160 million euro with maturity dates through June
2024.
Fair Value Hedges
Foreign Exchange Risk Management
The Company has intercompany loans denominated in Swedish kronor
that are exposed to volatility in currency exchange rates. The
Company employs derivative financial instruments to hedge these
exposures. The Company accounts for these designated foreign
exchange forward contracts as fair value hedges. The Company
measures the effectiveness of fair value hedges of anticipated
transactions on a spot-to-spot basis rather than on a
forward-to-forward basis. Accordingly, the spot-to-spot change in
the derivative fair value will be recorded in the Consolidated
Statements of Operations. The time-value component of the fair
value of the derivative is reported on a straight-line basis in
Other expense (income), net in the Consolidated Statements of
Operations in the applicable period. Any cash flows associated with
these instruments are included in operating activities in the
Consolidated Statements of Cash Flows.
On January 6, 2021 the Company entered into foreign exchange
forward contracts with a notional value of SEK 1.3 billion as
a result of an increase in intercompany loans denominated in
Swedish kronor. The foreign exchange forwards are designated as
fair value hedges.
Interest Rate Risk Management
On July 1, 2021, the Company entered into variable interest rate
swaps with a notional amount of $250 million, which
effectively converts a portion of the underlying fixed rate of 3.3%
on the $750 million Senior Notes due June 2030 to a variable
interest rate. Of the $250 million notional amount,
$100 million has a term of five-years maturing on June 1, 2026
and $150 million has a term of nine years maturing on March 1,
2030.
Derivative Instruments Not Designated as Hedges
The Company enters into derivative instruments with the intent to
partially mitigate the foreign exchange revaluation risk associated
with recorded assets and liabilities that are denominated in a
non-functional currency. The Company primarily uses foreign
exchange forward contracts to hedge these risks. The gains and
losses on these derivative transactions offset the gains and losses
generated by the revaluation of the underlying non-functional
currency balances and are recorded in Other expense (income), net
in the Consolidated Statements of Operations. Any cash flows
associated with the foreign exchange forward contracts and interest
rate swaps not designated as hedges are included in operating
activities in the Consolidated Statements of Cash
Flows.
Gains and (losses) recorded in the Company’s Consolidated
Statements of Operations related to the economic hedges not
designated as hedges for the three and six months ended
June 30, 2022 and 2021 were insignificant.
Derivative Instrument Activity
The amount of gains and losses recorded in the Company’s
Consolidated Balance Sheets and Consolidated Statements of
Operations related to all derivative instruments for the three
months ended June 30, 2022 and 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2022
|
(in millions) |
|
Gain (Loss) recognized in AOCI |
|
Consolidated Statements of Operations Location |
|
Effective Portion Reclassified from AOCI into Income
(Expense) |
|
|
|
Recognized in Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
(3) |
|
|
Cost of products sold |
|
$ |
2 |
|
|
|
|
$ |
— |
|
Interest rate swaps |
|
— |
|
|
Interest expense, net |
|
(1) |
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for cash flow hedging |
|
$ |
(3) |
|
|
|
|
$ |
1 |
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Hedges of Net Investments
|
|
|
Cross currency basis swaps |
|
$ |
21 |
|
|
Interest expense, net |
|
$ |
— |
|
|
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
10 |
|
|
Other expense (income), net |
|
— |
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
Total for net investment hedging |
|
$ |
31 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
1 |
|
|
Other expense (income), net |
|
— |
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
Total for fair value hedging |
|
$ |
1 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021
|
(in millions) |
|
Gain (Loss) Recognized in AOCI |
|
Consolidated Statements of Operations Location |
|
Effective Portion Reclassified from AOCI into Income
(Expense) |
|
Recognized in Income (Expense) |
|
|
|
|
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
3 |
|
|
Cost of products sold |
|
$ |
(1) |
|
|
$ |
1 |
|
Interest rate swaps |
|
— |
|
|
Interest expense, net |
|
(2) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for cash flow hedging |
|
$ |
3 |
|
|
|
|
$ |
(3) |
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
Hedges of Net Investments
|
|
|
Cross currency basis swaps |
|
$ |
(2) |
|
|
Interest expense, net |
|
$ |
— |
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
3 |
|
|
Other expense (income), net |
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
Total for net investment hedging |
|
$ |
1 |
|
|
|
|
$ |
— |
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
— |
|
|
Interest expense, net |
|
$ |
— |
|
|
$ |
(4) |
|
|
|
|
|
|
|
|
|
|
Total for fair value hedging |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
$ |
(4) |
|
|
|
|
|
|
|
|
|
|
The amount of gains and losses recorded in the Company’s
Consolidated Balance Sheets and Consolidated Statements of
Operations related to all derivative instruments for the six months
ended June 30, 2022 and 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2022
|
(in millions) |
|
Gain (Loss) recognized in AOCI |
|
Consolidated Statements of Operations Location |
|
Effective Portion Reclassified from AOCI into Income
(Expense) |
|
|
|
Recognized in Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
— |
|
|
Cost of products sold |
|
$ |
2 |
|
|
|
|
$ |
— |
|
Interest rate swaps |
|
— |
|
|
Interest expense, net |
|
(2) |
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for cash flow hedging |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Hedges of Net Investments
|
|
|
Cross currency basis swaps |
|
$ |
29 |
|
|
Interest expense, net |
|
$ |
— |
|
|
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
13 |
|
|
Other expense (income), net |
|
— |
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
Total for net investment hedging |
|
$ |
42 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3 |
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
$ |
— |
|
|
Interest expense, net |
|
$ |
— |
|
|
|
|
$ |
1 |
|
Foreign exchange forward contracts |
|
(1) |
|
|
Other expense (income), net |
|
— |
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
Total for fair value hedging |
|
$ |
(1) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2021
|
(in millions) |
|
Gain (Loss) recognized in AOCI |
|
Consolidated Statements of Operations Location |
|
Effective Portion Reclassified from AOCI into Income
(Expense) |
|
Recognized in Income (Expense) |
|
|
|
|
|
|
|
|
|
Cash Flow Hedges |
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
(3) |
|
|
Cost of products sold |
|
$ |
(2) |
|
|
$ |
1 |
|
Interest rate swaps |
|
— |
|
|
Interest expense, net |
|
(3) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for cash flow hedging |
|
$ |
(3) |
|
|
|
|
$ |
(5) |
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
Hedges of Net Investments
|
|
|
Cross currency basis swaps |
|
$ |
7 |
|
|
Interest expense, net |
|
$ |
— |
|
|
$ |
4 |
|
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
3 |
|
|
Other expense (income), net |
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
Total for net investment hedging |
|
$ |
10 |
|
|
|
|
$ |
— |
|
|
$ |
4 |
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges
|
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
— |
|
|
Other expense (income), net |
|
$ |
— |
|
|
$ |
12 |
|
|
|
|
|
|
|
|
|
|
Total for fair value hedging |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
$ |
12 |
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets Location of Derivative Fair
Values
The fair value and the location of the Company’s derivatives in the
Consolidated Balance Sheets were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
(in millions) |
|
Prepaid Expenses and Other Current Assets |
|
Other Noncurrent Assets |
|
Accrued Liabilities |
|
Other Noncurrent Liabilities |
|
|
|
|
|
|
|
|
|
Designated as Hedges: |
|
|
|
|
|
|
|
|
Foreign exchange forward contracts |
|
$ |
|