XML 19 R53.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment reporting (Tables)
12 Months Ended
Sep. 30, 2013
Segment Reporting [Abstract]  
Schedule of segment reporting information by segment
   Year ended Year ended Year ended
   September 30, September 30, September 30,
   2013 2012 2011
   $'000s
Revenue External       
        
Dental CAD/CAM Systems $409,328$334,539$306,743
Imaging Systems  378,042 343,528 319,774
Treatment Centers  210,666 197,144 183,879
Instruments  103,455 102,471 102,275
        
Total  1,101,491 977,682 912,671
        
Electronic center and corporate  0 1,669 1,195
        
Total $1,101,491$979,351$913,866
        
Revenue Internal       
        
Imaging Systems  0 20 17
Treatment Centers  6 6 21
Instruments  12,822 11,832 11,218
Intercompany elimination  -12,828 -11,858 -11,256
        
Total  0 0 0
        
Electronic center and corporate  0 22,452 24,917
Intercompany elimination  0 -22,452 -24,917
        
Total $0$0$0
        
Revenue Total       
        
Dental CAD/CAM Systems $409,328$334,539$306,743
Imaging Systems  378,042 343,548 319,791
Treatment Centers  210,672 197,150 183,900
Instruments  116,277 114,303 113,493
        
Total  1,114,319 989,540 923,927
        
Electronic center and corporate  0 24,121 26,111
        
Total $1,114,319$1,013,661$950,038
        
Segment performance measure       
        
Dental CAD/CAM Systems $276,672$233,829$214,133
Imaging Systems  221,907 199,526 187,375
Treatment Centers  81,369 79,625 73,179
Instruments  43,212 46,966 49,599
        
Total   623,160 559,946 524,286
        
Electronic center and corporate  5,956 7,804 9,836
        
Total $629,116$567,750$534,122
        
Depreciation and amortization expense       
        
Dental CAD/CAM Systems $13,533$10,260$8,131
Imaging Systems  6,576 6,010 6,191
Treatment Centers  7,379 7,596 7,180
Instruments  4,966 3,923 3,479
        
Total   32,454 27,789 24,981
        
Electronic center and corporate  2,539 2,011 1,251
        
Total $34,993$29,800$26,232
Schedule of reconciliation of operating profit (loss) from segments to consolidated
   Year ended Year ended Year ended
   September 30, September 30, September 30,
   2013 2012 2011
   $'000s
Revenue       
Total segments (external) $ 1,101,491$ 977,682$ 912,671
Electronic center and corporate   -  1,669  1,195
Consolidated revenue   1,101,491  979,351  913,866
Depreciation and amortization        
Total segments   32,454  27,789  24,981
Differences management reporting vs.       
US GAAP, electronic center and corporate   43,141  49,960  56,192
        
Consolidated depreciation and amortization   75,595  77,749  81,173
Segment performance measure       
Total segments   623,160  559,946  524,286
Differences management reporting vs.       
US GAAP, electronic center and corporate   (31,805)  (35,995)  (40,634)
Consolidated gross profit   591,355  523,951  483,652
        
Selling, general and administrative expense   332,849  295,659  277,081
Research and development   59,575  52,622  55,530
Provision for doubtful accounts and notes receivable   613  (75)  96
Net other operating income   (14,414)  (10,000)  (10,000)
(Gain)/loss on foreign currency transactions, net   12,355  5,873  (5,668)
(Gain)/loss on derivative instruments   (421)  (1,961)  3,302
Interest expense, net    3,410  3,767  3,883
Other (income)/expense   (183)  (257)  (101)
        
Income before taxes $ 197,571$ 178,323$ 159,529
Schedule of intangible assets and goodwill by segment
     September 30, September 30,
     2013 2012
     $'000s
Total assets       
Dental CAD/CAM Systems   $834,441$657,595
Imaging Systems    469,373 448,360
Treatment Centers    278,147 254,071
Instruments    156,458 134,508
Total   $1,738,419$1,494,534
        
Goodwill       
Dental CAD/CAM Systems   $315,880$296,605
Imaging Systems    201,626 176,702
Treatment Centers    94,092 94,662
Instruments    60,488 63,108
Total   $672,086$631,077
Schedule of revenue by geographical area
    United Rest of  
  Germany States World Total
  $'000s
Net Sales*        
October 1, 2012 to September 30, 2013$ 198,630$ 336,689$ 566,172$ 1,101,491
October 1, 2011 to September 30, 2012  159,327  284,932  535,092  979,351
October 1, 2010 to September 30, 2011  189,005  255,874  468,987  913,866
         
         
Long-lived assets**        
September 30, 2013$ 159,766$ 6,459$ 22,132$ 188,357
September 30, 2012  130,314  5,434  16,985  152,733