Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record Third Quarter Results

11/05/13
Adjusted EPS up 13.0% to $1.22
Company affirms 2013 financial guidance, expects 2014 EPS growth of 10-12%

MELVILLE, N.Y., Nov. 5, 2013 /PRNewswire/ -- Henry Schein, Inc. (NASDAQ: HSIC), the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners, today reported record financial results for the quarter ended September 28, 2013.

Net sales for the third quarter of 2013 were $2.3 billion, an increase of 5.3% compared with the third quarter of 2012.  This consisted of 5.2% growth in local currencies and 0.1% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 3.4% and acquisition growth was 1.8% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the third quarter of 2013 was $107.4 million or $1.23 per diluted share.  Excluding certain one-time items, adjusted net income attributable to Henry Schein, Inc. for the third quarter of 2013 was $106.5 million or $1.22 per diluted share, an increase of 10.1% and 13.0%, respectively, compared with the third quarter of 2012 (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS). 

"Solid growth in sales and earnings during the quarter reflects our strategy of organic growth complemented by strategic acquisitions and our ongoing commitment to controlling expenses," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  "We are pleased to be affirming 2013 financial guidance while introducing guidance for 2014 diluted EPS that represents growth of 10% to 12% compared with the midpoint of our 2013 range."

Global Dental sales of $1.2 billion increased 5.7%, consisting of 5.2% growth in local currencies and 0.5% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 3.0% and acquisition growth was 2.2%.  The 3.0% internal growth in local currencies included 4.8% growth in North America and a 0.1% decline in International.

"North America Dental sales gains were highlighted by nearly 10% internal growth in local currencies for equipment sales and service revenue. Consumable merchandise growth was in line with the previous quarter when considering the timing of various holidays," commented Mr. Bergman.  "International Dental equipment internal sales in local currencies increased slightly following a strong quarter that benefitted from the biennial International Dental Show (IDS) in Germany."

Global Animal Health sales of $642.3 million increased 7.4%, including 8.0% growth in local currencies and a 0.6% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 5.9% and acquisition growth was 2.1%.  The 5.9% internal growth in local currencies included 10.4% growth in North America and 2.1% growth in International.

"Our Global Animal Health business continued to perform well during the quarter.  North America internal sales performed slightly above our expectations for growth in the high single digits," commented Mr. Bergman.  "In addition, we are delighted to return to positive internal growth in local currencies for International Animal Health, with modest growth in most countries we serve." 

Global Medical sales of $444.5 million increased 0.5%, including 0.3% growth in local currencies and 0.2% growth related to foreign currency exchange.  Sales of seasonal influenza vaccines were lower this quarter than in the prior-year quarter.  Excluding sales of seasonal influenza vaccines from both periods, Global Medical sales increased 2.6%, with 2.4% growth in local currencies including 2.8% growth in North America.

"We believe that patient traffic to U.S. physician offices was slightly down during the quarter compared to recent trends.  However, we remain confident that our focus on large practices will allow us to continue to gain market share," remarked Mr. Bergman.  "We sold approximately 6.3 million doses of seasonal influenza vaccines during the third quarter and as of today we have sold approximately 8.3 million doses, representing essentially all of this season's supply."

Global Technology and Value-Added Services sales of $78.9 million increased 11.2%, including 11.8% growth in local currencies and a 0.6% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 8.5% and acquisition growth was 3.3%.

"Technology and Value-Added Services sales growth continued to be strong during the quarter, in particular in International markets," commented Mr. Bergman.  "Once again sales growth was driven by electronic services recurring revenue and software sales."

Stock Repurchase Plan

The Company announced that it repurchased approximately 730,000 shares of its common stock during the third quarter at an average price of $102.74 per share, or approximately $75.0 million.  The impact of the repurchase of shares on third quarter diluted EPS was immaterial.  At the close of the third quarter, Henry Schein had approximately $74 million authorized for future repurchases of its common stock.

Year-to-Date Results

For the first nine months of 2013, net sales of $7.0 billion increased 7.7% compared with the first nine months of 2012.  There was no impact from foreign currency exchange in the nine-month period.  Internally generated sales increased 3.6% and acquisition growth was 4.1%.

Net income attributable to Henry Schein, Inc. for the first nine months of 2013 was $307.3 million or $3.49 per diluted share.  Excluding certain one-time items, adjusted net income attributable to Henry Schein, Inc. for the first nine months of 2013 was $309.1 million or $3.51 per diluted share, an increase of 8.0% and 10.4%, respectively, compared with adjusted net income for the first nine months of 2012 (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

2013 EPS Guidance

Henry Schein today affirmed 2013 financial guidance, as follows:

  • For 2013 the Company expects adjusted diluted EPS attributable to Henry Schein, Inc. to be $4.86 to $4.91.  This represents growth of 9% to 11% compared with 2012 results excluding restructuring costs.
  • Guidance for 2013 adjusted diluted EPS attributable to Henry Schein, Inc. excludes a charge related to the debt refinancing of Butler Schein Animal Health of $0.03 per diluted share, a charge related to divesting a non-controlling interest in a dental wholesale distributor in the Middle East of $0.14 per diluted share and an overseas tax benefit of $0.15 per diluted share.
  • Guidance for 2013 adjusted diluted EPS attributable to Henry Schein, Inc. is for current continuing operations as well as completed or previously announced acquisitions, and does not include the impact of potential future acquisitions, if any.

2014 EPS Guidance

Henry Schein today introduced 2014 financial guidance, as follows:

  • For 2014 the Company expects diluted EPS attributable to Henry Schein, Inc. to be $5.37 to $5.47, which represents growth of 10% to 12% compared with the midpoint of the 2013 guidance range.
  • Guidance for 2014 diluted EPS attributable to Henry Schein, Inc. is for current continuing operations as well as completed or previously announced acquisitions, and does not include the impact of potential future acquisitions, if any.

Third Quarter Conference Call Webcast 
The Company will hold a conference call to discuss third quarter financial results today, beginning at 10:00 a.m. Eastern time.  Individual investors are invited to listen to the conference call over the Internet through Henry Schein's website at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.

2013 Analyst and Investor Day
Henry Schein will host an Analyst and Investor Day event on December 11, 2013 from 8:00 a.m. to 2:00 p.m. Eastern time in New York City.  Institutional and analyst attendees must register in advance as space is limited.  A live webcast of the presentations will be available in the Investor Relations section of the Company's website at www.henryschein.com.

About Henry Schein, Inc.
Henry Schein, Inc. is the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners.  The Company also serves dental laboratories, government and institutional health care clinics, and other alternate care sites.  A Fortune 500® Company and a member of the NASDAQ 100® Index, Henry Schein employs nearly 16,000 Team Schein Members and serves more than 775,000 customers.

The Company offers a comprehensive selection of products and services, including value-added solutions for operating efficient practices and delivering high-quality care.  Henry Schein operates through a centralized and automated distribution network, with a selection of more than 96,000 branded products and Henry Schein private-brand products in stock, as well as more than 110,000 additional products available as special-order items. The Company also offers its customers exclusive, innovative technology solutions, including practice management software and e-commerce solutions, as well as a broad range of financial services.

Headquartered in Melville, N.Y., Henry Schein has operations or affiliates in 25 countries.  The Company's sales reached a record $8.9 billion in 2012, and have grown at a compound annual rate of 17% since Henry Schein became a public company in 1995.  For more information, visit the Henry Schein website at www.henryschein.com.

Cautionary Note Regarding Forward-Looking Statements

In accordance with the "Safe Harbor" provisions of the Private Securities Litigation Reform Act of 1995, we provide the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied herein.  All forward-looking statements made by us are subject to risks and uncertainties and are not guarantees of future performance.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  These statements are identified by the use of such terms as "may," "could," "expect," "intend," "believe," "plan," "estimate," "forecast," "project," "anticipate" or other comparable terms.  A full discussion of our operations and financial condition, including factors that may affect our business and future prospects, is contained in documents we have filed with the SEC and will be contained in all subsequent periodic filings we make with the SEC. These documents identify in detail important risk factors that could cause our actual performance to differ materially from current expectations.

Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: effects of a highly competitive market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; possible increases in the cost of shipping our products or other service issues with our third-party shippers; general global macro-economic conditions; disruptions in financial markets; possible volatility of the market price of our common stock; changes in the health care industry; implementation of health care laws; failure to comply with regulatory requirements and data privacy laws; risks associated with our global operations; transitional challenges associated with acquisitions and joint ventures, including the failure to achieve anticipated synergies; financial risks associated with acquisitions and joint ventures; litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; risks from rapid technological change; risks from disruption to our information systems; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation. The order in which these factors appear should not be construed to indicate their relative importance or priority. 

We caution that these factors may not be exhaustive and that many of these factors are beyond our ability to control or predict.  Accordingly, any forward-looking statements contained herein should not be relied upon as a prediction of actual results.  We undertake no duty and have no obligation to update forward-looking statements.

(TABLES TO FOLLOW)

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

                             
         

Three Months Ended

   

Nine Months Ended

       

September 28,

 

September 29,

 

September 28,

 

September 29,

       

2013

 

2012

 

2013

 

2012

                             

Net sales

$

2,348,956

 

$

2,231,058

 

$

7,034,277

 

$

6,531,529

Cost of sales

 

1,709,309

   

1,622,014

   

5,077,783

   

4,687,511

   

Gross profit

 

639,647

   

609,044

   

1,956,494

   

1,844,018

Operating expenses:

                     
 

Selling, general and administrative

 

479,170

   

459,422

   

1,466,323

   

1,391,207

 

Restructuring costs

 

-

   

-

   

-

   

15,192

   

Operating income

 

160,477

   

149,622

   

490,171

   

437,619

Other income (expense):

                     
 

Interest income

 

3,236

   

3,283

   

9,744

   

10,222

 

Interest expense

 

(5,051)

   

(7,308)

   

(22,668)

   

(22,659)

 

Other, net

 

1,263

   

988

   

859

   

2,343

   

Income before taxes and equity in earnings of affiliates

 

159,925

   

146,585

   

478,106

   

427,525

Income taxes

 

(34,660)

   

(44,709)

   

(135,287)

   

(133,750)

Equity in earnings of affiliates

 

3,642

   

3,434

   

6,209

   

7,898

Loss on sale of equity investment

 

(12,535)

   

-

   

(12,535)

   

-

Net income

 

116,372

   

105,310

   

336,493

   

301,673

 

Less: Net income attributable to noncontrolling interests

 

(8,994)

   

(8,539)

   

(29,207)

   

(26,064)

Net income attributable to Henry Schein, Inc.

$

107,378

 

$

96,771

 

$

307,286

 

$

275,609

                             

Earnings per share attributable to Henry Schein, Inc.:

                     
                             
 

Basic

$

1.25

 

$

1.11

 

$

3.56

 

$

3.14

 

Diluted

$

1.23

 

$

1.08

 

$

3.49

 

$

3.06

                             

Weighted-average common shares outstanding:

                     
 

Basic

 

85,646

   

87,465

   

86,208

   

87,802

 

Diluted

 

87,404

   

89,647

   

87,967

   

90,075

 

 

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

                 
       

September 28,

 

December 29,

       

2013

 

2012

       

(unaudited)

     

ASSETS

         

Current assets:

         
 

Cash and cash equivalents

$

69,915

 

$

122,080

 

Accounts receivable, net of reserves of $76,007 and $75,240

 

1,103,272

   

1,015,194

 

Inventories, net

 

1,123,107

   

1,203,507

 

Deferred income taxes

 

66,766

   

64,049

 

Prepaid expenses and other

 

272,360

   

299,547

     

Total current assets

 

2,635,420

   

2,704,377

Property and equipment, net

 

265,273

   

273,458

Goodwill

 

1,634,480

   

1,601,046

Other intangibles, net

 

431,504

   

462,182

Investments and other

 

311,412

   

292,934

     

Total assets

$

5,278,089

 

$

5,333,997

                 

LIABILITIES AND STOCKHOLDERS' EQUITY

         

Current liabilities:

         
 

Accounts payable

$

723,905

 

$

787,658

 

Bank credit lines

 

15,751

   

27,166

 

Current maturities of long-term debt

 

80,588

   

17,992

 

Accrued expenses:

         
   

Payroll and related

 

181,444

   

207,381

   

Taxes

 

156,945

   

132,774

   

Other

 

287,812

   

299,738

     

Total current liabilities

 

1,446,445

   

1,472,709

Long-term debt

 

311,458

   

488,121

Deferred income taxes

 

205,263

   

196,814

Other liabilities

 

128,937

   

125,314

     

Total liabilities

 

2,092,103

   

2,282,958

                 

Redeemable noncontrolling interests

 

475,021

   

435,175

Commitments and contingencies

         
                 

Stockholders' equity:

         
 

   Preferred stock, $.01 par value, 1,000,000 shares authorized,

         
   

none outstanding

 

-

   

-

 

Common stock, $.01 par value, 240,000,000 shares authorized,

         
   

86,029,175 outstanding on September 28, 2013 and

         
   

87,850,671 outstanding on December 29, 2012

 

860

   

879

 

Additional paid-in capital

 

328,657

   

375,946

 

Retained earnings

 

2,328,174

   

2,183,905

 

Accumulated other comprehensive income

 

51,151

   

52,855

   

Total Henry Schein, Inc. stockholders' equity

 

2,708,842

   

2,613,585

 

Noncontrolling interests

 

2,123

   

2,279

     

Total stockholders' equity

 

2,710,965

   

2,615,864

   

Total liabilities, redeemable noncontrolling interests and stockholders' equity

$

5,278,089

 

$

5,333,997

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

                                 
           

Three Months Ended

 

Nine Months Ended

           

September 28,

 

September 29,

 

September 28,

 

September 29,

           

2013

 

2012

 

2013

 

2012

                                 

Cash flows from operating activities:

                       
 

Net income

 

$

116,372

 

$

105,310

 

$

336,493

 

$

301,673

 

Adjustments to reconcile net income to net cash provided by operating activities:

                       
     

Depreciation and amortization

   

31,845

   

30,600

   

96,081

   

91,989

     

Accelerated amortization of deferred financing costs

   

-

   

-

   

6,203

   

-

     

Loss on sale of equity investment

   

12,535

   

-

   

12,535

   

-

     

Stock-based compensation expense

   

7,963

   

11,818

   

24,695

   

31,867

     

Provision for losses on trade and other accounts receivable

   

1,323

   

701

   

3,477

   

3,338

     

Benefit from deferred income taxes

   

(28,349)

   

(763)

   

(12,799)

   

(8,478)

     

Equity in earnings of affiliates

   

(3,642)

   

(3,434)

   

(6,209)

   

(7,898)

     

Distributions from equity affiliates

   

2,836

   

3,290

   

9,286

   

9,297

     

Other

   

8,789

   

6,629

   

14,156

   

10,488

     

Changes in operating assets and liabilities, net of acquisitions:

                       
       

Accounts receivable

   

(48,296)

   

(46,632)

   

(93,451)

   

(105,961)

       

Inventories

   

(5,160)

   

(73,687)

   

76,877

   

(85,027)

       

Other current assets

   

24,047

   

(18,710)

   

11,123

   

(26,788)

       

Accounts payable and accrued expenses

   

32,533

   

63,423

   

(88,920)

   

(6,062)

Net cash provided by operating activities

   

152,796

   

78,545

   

389,547

   

208,438

                                 

Cash flows from investing activities:

                       
 

Purchases of fixed assets

   

(16,799)

   

(11,562)

   

(38,733)

   

(32,934)

 

Payments for equity investments and business acquisitions, net of cash acquired

   

(806)

   

(85,913)

   

(34,514)

   

(206,261)

 

Payments related to sale of equity investment

   

(13,364)

   

-

   

(13,364)

   

-

 

Proceeds from sales of available-for-sale securities

   

-

   

2,000

   

-

   

6,025

 

Other

   

(2,076)

   

255

   

(7,147)

   

(4,130)

Net cash used in investing activities

   

(33,045)

   

(95,220)

   

(93,758)

   

(237,300)

                                 

Cash flows from financing activities:

                       
 

Proceeds from (repayments of) bank borrowings

   

90

   

71,677

   

(11,550)

   

98,061

 

Proceeds from issuance of long-term debt

   

195,000

   

5,082

   

678,781

   

105,132

 

Debt issuance costs

   

(8)

   

(1,191)

   

(1,327)

   

(1,404)

 

Principal payments for long-term debt

   

(255,863)

   

(2,842)

   

(793,863)

   

(38,217)

 

Proceeds from issuance of stock upon exercise of stock options

   

3,184

   

3,058

   

22,636

   

43,773

 

Payments for repurchases of common stock

   

(74,967)

   

(58,798)

   

(226,478)

   

(215,689)

 

Excess tax benefits related to stock-based compensation

   

1,168

   

592

   

6,496

   

10,643

 

Distributions to noncontrolling shareholders

   

(5,041)

   

(2,986)

   

(18,049)

   

(11,581)

 

Acquisitions of noncontrolling interests in subsidiaries

   

(132)

   

-

   

(5,886)

   

(20,013)

Net cash provided by (used in) financing activities

   

(136,569)

   

14,592

   

(349,240)

   

(29,295)

                                 

Net change in cash and cash equivalents

   

(16,818)

   

(2,083)

   

(53,451)

   

(58,157)

Effect of exchange rate changes on cash and cash equivalents

   

7,894

   

3,523

   

1,286

   

209

Cash and cash equivalents, beginning of period

   

78,839

   

87,896

   

122,080

   

147,284

Cash and cash equivalents, end of period

 

$

69,915

 

$

89,336

 

$

69,915

 

$

89,336

 

 

 

Exhibit A1 - QTD Sales

             
               

Henry Schein, Inc.

2013 Third Quarter

Sales Summary

(in thousands)

(unaudited)

               

Q3 2013 over Q3 2012

               

Global

Q3 2013

 

Q3 2012

 

Total Sales

Growth

               

   Dental

$

1,183,201

 

$

1,119,430

 

5.7%

               

   Animal Health

 

642,289

   

598,124

 

7.4%

               

   Medical

 

444,533

   

442,538

 

0.5%

               

Total Health Care Distribution

 

2,270,023

   

2,160,092

 

5.1%

               

Technology and value-added services

 

78,933

   

70,966

 

11.2%

               

Total Global

$

2,348,956

 

$

2,231,058

 

5.3%

               

North America

Q3 2013

 

Q3 2012

 

Total Sales

Growth

               

   Dental

$

745,866

 

$

714,731

 

4.4%

               

   Animal Health

 

305,104

   

276,435

 

10.4%

               

   Medical

 

426,311

   

424,086

 

0.5%

               

Total Health Care Distribution

 

1,477,281

   

1,415,252

 

4.4%

               

Technology and value-added services

 

67,935

   

61,233

 

10.9%

               

Total North America

$

1,545,216

 

$

1,476,485

 

4.7%

               

International

Q3 2013

 

Q3 2012

 

Total Sales

Growth

               

   Dental

$

437,335

 

$

404,699

 

8.1%

               

   Animal Health

 

337,185

   

321,689

 

4.8%

               

   Medical

 

18,222

   

18,452

 

-1.2%

               

Total Health Care Distribution

 

792,742

   

744,840

 

6.4%

               

Technology and value-added services

 

10,998

   

9,733

 

13.0%

               

Total International

$

803,740

 

$

754,573

 

6.5%

 

 

Exhibit A1 - YTD Sales

             
               

Henry Schein, Inc.

2013 Third Quarter Year to Date

Sales Summary

(in thousands)

(unaudited)

               

Q3 2013 YTD over Q3 2012 YTD

               

Global

Q3 2013 YTD

 

Q3 2012 YTD

 

Total Sales

Growth

               

   Dental

$

3,633,577

 

$

3,461,015

 

5.0%

               

   Animal Health

 

1,947,728

   

1,709,972

 

13.9%

               

   Medical

 

1,221,282

   

1,158,486

 

5.4%

               

Total Health Care Distribution

 

6,802,587

   

6,329,473

 

7.5%

               

Technology and value-added services

 

231,690

   

202,056

 

14.7%

               

Total Global

$

7,034,277

 

$

6,531,529

 

7.7%

               

North America

Q3 2013 YTD

 

Q3 2012 YTD

 

Total Sales

Growth

               

   Dental

$

2,227,620

 

$

2,152,532

 

3.5%

               

   Animal Health

 

937,755

   

840,681

 

11.5%

               

   Medical

 

1,161,255

   

1,098,925

 

5.7%

               

Total Health Care Distribution

 

4,326,630

   

4,092,138

 

5.7%

               

Technology and value-added services

 

198,472

   

174,062

 

14.0%

               

Total North America

$

4,525,102

 

$

4,266,200

 

6.1%

               

International

Q3 2013 YTD

 

Q3 2012 YTD

 

Total Sales

Growth

               

   Dental

$

1,405,957

 

$

1,308,483

 

7.4%

               

   Animal Health

 

1,009,973

   

869,291

 

16.2%

               

   Medical

 

60,027

   

59,561

 

0.8%

               

Total Health Care Distribution

 

2,475,957

   

2,237,335

 

10.7%

               

Technology and value-added services

 

33,218

   

27,994

 

18.7%

               

Total International

$

2,509,175

 

$

2,265,329

 

10.8%

 

 

 

Exhibit A2 - QTD Sales Growth

             
                     

Henry Schein, Inc.

2013 Third Quarter

Sales Growth Rate Summary

(unaudited)

                     

Q3 2013 over Q3 2012

Global

 

Consolidated

 

Dental

 

Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

3.4%

 

3.0%

 

5.9%

 

0.3%

 

8.5%

                     

Acquisitions

 

1.8%

 

2.2%

 

2.1%

 

0.0%

 

3.3%

                     

Local Currency Sales Growth

 

5.2%

 

5.2%

 

8.0%

 

0.3%

 

11.8%

                     

Foreign Currency Exchange

 

0.1%

 

0.5%

 

-0.6%

 

0.2%

 

-0.6%

                     

     Total Sales Growth

 

5.3%

 

5.7%

 

7.4%

 

0.5%

 

11.2%

                     

Total sales growth excluding

                   

influenza vaccine sales

 

5.8%

         

2.6%

   
                     

Local currency internal sales growth

               

excluding influenza vaccine sales

3.9%

         

2.4%

   
                     

North America

 

Consolidated

 

Dental

 

Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

4.7%

 

4.8%

 

10.4%

 

0.5%

 

7.3%

                     

Acquisitions

 

0.2%

 

0.0%

 

0.0%

 

0.0%

 

3.8%

                     

Local Currency Sales Growth

 

4.9%

 

4.8%

 

10.4%

 

0.5%

 

11.1%

                     

Foreign Currency Exchange

 

-0.2%

 

-0.4%

 

0.0%

 

0.0%

 

-0.2%

                     

     Total Sales Growth

 

4.7%

 

4.4%

 

10.4%

 

0.5%

 

10.9%

                     

Total sales growth excluding

                   

influenza vaccine sales

 

5.4%

         

2.8%

   
                     

Local currency internal sales growth

               

excluding influenza vaccine sales

5.5%

         

2.8%

   
                     

International

 

Consolidated

 

Dental

 

 Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

0.9%

 

-0.1%

 

2.1%

 

-5.8%

 

16.2%

                     

Acquisitions

 

4.9%

 

6.0%

 

3.8%

 

0.0%

 

0.0%

                     

Local Currency Sales Growth

 

5.8%

 

5.9%

 

5.9%

 

-5.8%

 

16.2%

                     

Foreign Currency Exchange

 

0.7%

 

2.2%

 

-1.1%

 

4.6%

 

-3.2%

                     

     Total Sales Growth

 

6.5%

 

8.1%

 

4.8%

 

-1.2%

 

13.0%

 

 

 

Exhibit A2 - YTD Sales Growth

             
                     

Henry Schein, Inc.

2013 Third Quarter Year to Date

Sales Growth Rate Summary

(unaudited)

                     

Q3 2013 YTD over Q3 2012 YTD

Global

 

Consolidated

 

Dental

 

Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

3.6%

 

1.9%

 

5.7%

 

4.6%

 

9.9%

                     

Acquisitions

 

4.1%

 

2.8%

 

8.6%

 

0.7%

 

5.1%

                     

Local Currency Sales Growth

 

7.7%

 

4.7%

 

14.3%

 

5.3%

 

15.0%

                     

Foreign Currency Exchange

 

0.0%

 

0.3%

 

-0.4%

 

0.1%

 

-0.3%

                     

     Total Sales Growth

 

7.7%

 

5.0%

 

13.9%

 

5.4%

 

14.7%

                     

Total sales growth excluding

                   

influenza vaccine sales

 

7.8%

         

5.9%

   
                     

Local currency internal sales growth

               

excluding influenza vaccine sales

3.7%

         

5.0%

   
                     

North America

 

Consolidated

 

Dental

 

Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

5.5%

 

3.2%

 

11.5%

 

4.9%

 

8.9%

                     

Acquisitions

 

0.7%

 

0.5%

 

0.0%

 

0.8%

 

5.2%

                     

Local Currency Sales Growth

 

6.2%

 

3.7%

 

11.5%

 

5.7%

 

14.1%

                     

Foreign Currency Exchange

 

-0.1%

 

-0.2%

 

0.0%

 

0.0%

 

-0.1%

                     

     Total Sales Growth

 

6.1%

 

3.5%

 

11.5%

 

5.7%

 

14.0%

                     

Total sales growth excluding

                   

influenza vaccine sales

 

6.2%

         

6.2%

   
                     

Local currency internal sales growth

               

excluding influenza vaccine sales

5.6%

         

5.4%

   
                     

International

 

Consolidated

 

Dental

 

 Animal Health

 

Medical

 

Technology / 

VAS

                     

Local Internal Sales Growth

 

0.1%

 

-0.2%

 

0.1%

 

-1.2%

 

16.5%

                     

Acquisitions

 

10.3%

 

6.6%

 

16.9%

 

0.0%

 

4.4%

                     

Local Currency Sales Growth

 

10.4%

 

6.4%

 

17.0%

 

-1.2%

 

20.9%

                     

Foreign Currency Exchange

 

0.4%

 

1.0%

 

-0.8%

 

2.0%

 

-2.2%

                     

     Total Sales Growth

 

10.8%

 

7.4%

 

16.2%

 

0.8%

 

18.7%

 

 

 

Exhibit B

                                 
                                   

Henry Schein, Inc.

2013 Third Quarter and YTD

Reconciliation of reported GAAP net income and diluted EPS attributable to Henry Schein, Inc. to

non-GAAP net income and diluted EPS attributable to Henry Schein, Inc.

(in thousands, except per share data)

(unaudited)

                                   
                                   
   

Third Quarter

     

YTD

 
             

%

               

%

 
   

2013

   

2012

 

Growth

     

2013

   

2012

 

Growth

 

Net Income attributable to Henry Schein, Inc.

$

107,378

 

$

96,771

 

11.0

%

 

$

307,286

 

$

275,609

 

11.5

%

Diluted EPS attributable to Henry Schein, Inc.

$

1.23

 

$

1.08

 

13.9

%

 

$

3.49

 

$

3.06

 

14.1

%

                                   

Non-GAAP Adjustments (after-tax)

                                 

Foreign tax benefit (1)

$

(13,398)

 

$

-

       

$

(13,398)

 

$

-

     

Loss on sale of equity investment (2)

 

12,535

   

-

         

12,535

   

-

     

Accelerated amortization of deferred financing costs (3)

 

-

   

-

         

2,679

   

-

     

Restructuring costs (4)

 

-

   

-

         

-

   

10,537

     

Total non-GAAP adjustments to Net Income attributable to Henry Schein, Inc.

                                 

$

(863)

 

$

-

       

$

1,816

 

$

10,537

     

Total non-GAAP adjustments to diluted EPS attributable to Henry Schein, Inc.

                                 

$

(0.01)

 

$

-

       

$

0.02

 

$

0.12

     
                                   

Non-GAAP Net Income attributable to Henry Schein, Inc.

                                 

$

106,515

 

$

96,771

 

10.1

%

 

$

309,102

 

$

286,146

 

8.0

%

Non-GAAP diluted EPS attributable to Henry Schein, Inc.

                                 

$

1.22

 

$

1.08

 

13.0

%

 

$

3.51

 

$

3.18

 

10.4

%

This non-GAAP comparison is being presented in order to provide a more comparable basis for analysis. Earnings per share numbers may not sum due to rounding.

   

(1)

Represents tax benefit related to expected utilization of tax loss carryforwards outside the U.S.

   

(2)

Represents loss on divestiture of a noncontrolling interest in a dental wholesale distributor in the Middle East.  There was no tax benefit related to this loss.

   

(3)

Represents non-cash, one-time expenses related to the debt refinancing of Henry Schein Animal Health.

   

(4)

Represents restructuring costs recorded in the first and second quarters of 2012.

 

SOURCE Henry Schein, Inc.

Investors: Steven Paladino, Executive Vice President and Chief Financial Officer, steven.paladino@henryschein.com, (631) 843-5500; or Carolynne Borders, Vice President, Investor Relations, carolynne.borders@henryschein.com, (631) 390-8105; or Media: Susan Vassallo, Vice President, Corporate Communications, susan.vassallo@henryschein.com, (631) 843-5562