Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Announces Third Quarter Results; 17% Sales Growth; EPS of $.40; Company Provides Further Outlook

10/21/99

MELVILLE, N.Y.--(BUSINESS WIRE)--Oct. 21, 1999--Henry Schein, Inc. (NASDAQ: HSIC) today announced financial results for the 1999 third quarter.

For the three months ended September 25, 1999, net sales increased 17% to $579 million, from $493 million for the third quarter last year. Excluding merger and integration costs and including pro-forma adjustments, adjusted net income increased 5% to $16.6 million, as compared with $15.8 million for the same quarter last year. Diluted earnings per share after adjustments grew 5% to $.40 versus $.38 in the 1998 third quarter.

The 1999 third quarter results were impacted by: -- Lower than anticipated profitability in the Company's North American Dental business;

-- Reduced influenza vaccine sales caused by supplier production delays; and

-- Delayed shipment of anesthetic product by an affiliated company.

The Company stated that while total Dental sales for the third quarter were consistent with its expectations at $259 million, or 2.5% below the 1998 third quarter, the gross profit margin of the North American Dental business was approximately 70 basis points below expectations. This is primarily a result of continued weakness in the dental equipment sales and service business, which carries a higher gross profit margin. Also contributing to the gross profit margin decline was reduced manufacturers' rebates due to lower than expected annual sales volume.

The Company further noted that third quarter influenza vaccine sales were impacted by a delay in the manufacturers' delivery of the product. Henry Schein added, however, that it expects receipt of this product during the fourth quarter. In addition, Novocol Pharmaceutical of Canada, Inc., an affiliated company in which Henry Schein owns a non-controlling interest, experienced shipment delays of its anesthetic product while awaiting approval to resume production from the United States Food and Drug Administration.

Year to date, net sales of $1.67 billion represent an 18% increase over last year. Adjusted net income, excluding merger and integration costs and including pro-forma adjustments, grew by 15% to $44.3 million compared to the same period last year. Diluted earnings per share after adjustments improved by 16% to $1.07 from $.92 in the prior year.

Based on its third quarter financial results, the Company has revised its outlook for the 1999 fourth quarter, and expects Dental sales to be below prior year fourth quarter levels, driven largely by additional softness in the equipment sales and service business. Fourth quarter 1999 gross profit margin will likely continue to be impacted by the same factors affecting the 1999 third quarter. Henry Schein also anticipates that the shortfalls in Dental sales and margin will result in net income and earnings per share for the fourth quarter to be flat to slightly down as compared with the third quarter of 1999. For the year 2000, the Company expects to resume positive earnings growth.

Stanley M. Bergman, Chairman, Chief Executive Officer and President of Henry Schein, Inc., stated, "Our newly structured Dental management team has developed a comprehensive turnaround plan and has begun immediate and strategic initiatives. We are highly confident that these actions will translate into a more profitable dental business." Highlights of the plan include:

-- Rightsizing the Dental infrastructure to accommodate our current level of business;

-- Cancelling the planned opening of a new 136,000 square foot distribution center in Jacksonville, Florida;

-- Creating a distinct, fully-dedicated management team for the equipment segment of our U.S. Dental business, which will provide focus on growth in sales and profitability; and

-- Recruiting a new Vice President of U.S. Dental Sales.

In conclusion, Mr. Bergman stated, "Although we are disappointed with our third quarter financial results given the Company's past performance, we remain confident in our long-term business prospects and success. We continue to enjoy strong profitability highlighted by expanding operating margins, a solid balance sheet and positive cash flow. We also are extremely enthusiastic about capitalizing on our emerging e-commerce business. In addition, our Medical, Veterinary, Technology and International businesses, which comprise more than one-half of our total revenues, continue to expand and contribute to the strength of our business."

Henry Schein, Inc. is the largest distributor of healthcare products and services to office-based healthcare practitioners, including dental practices and laboratories, physician practices and veterinary clinics. The Company, recognized for its excellent customer service and low prices, serves more than 300,000 customers worldwide.

Headquartered in Melville, New York, the Company employs over 6,000 people in 16 countries. Sales in 1998 were $1.9 billion. For more information, visit the Henry Schein website at http://www.henryschein.com.

Certain information contained herein includes information that is forward-looking. The matters referred to in forward-looking statements may be affected by the risks and uncertainties involved in the Company's business. These forward-looking statements are qualified in their entirety by the cautionary statements contained in the Company's Securities and Exchange Commission filings. (TABLES TO FOLLOW) -0-

                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS
                 (in thousands, except per share data)
                              (unaudited)

                            Three Months Ended     Nine Months Ended
                            ------------------------------------------
                            Sept. 25, Sept. 26,   Sept. 25,   Sept. 26,
                              1999      1998        1999        1998
                            ------------------------------------------
Net sales                   $578,794  $492,634  $1,674,439  $1,418,968
Cost of sales                404,830   338,935   1,163,008     978,979
                            ------------------------------------------
Gross profit                 173,964   153,699     511,431     439,989
Operating expenses:
Selling, general
 and administrative          141,452   128,631     423,222     377,272
Merger and
 integration costs             5,993    20,240      13,467      32,640
                            ------------------------------------------
Operating income              26,519     4,828      74,742      30,077
Other income (expense):
 Interest income               1,386     1,638       5,207       4,826
 Interest expense             (5,526)   (2,606)    (16,566)     (8,556)
 Other - net                     207       289         315         850
                            ------------------------------------------
 Income before taxes
  on income, minority
  interest and equity in
  earnings (losses)
  of affiliates               22,586     4,149      63,698      27,197
Taxes on income               10,114     2,572      26,199      12,483
Minority interest
 in net income (loss)
 of subsidiaries                 353        86       1,272         (57)
Equity in earnings
 (losses) of affiliates         (596)      815      (1,454)      1,470
                            ==========================================
Net income                   $11,523    $2,306     $34,773     $16,241
                            ==========================================

Adjusted net income:
 Net income                  $11,523    $2,306     $34,773     $16,241
 Adjustments:
  Merger and
   integration costs           5,993    20,240      13,467      32,640
  Tax effect on merger
   and integration costs        (961)   (4,504)     (3,983)     (7,835)
  Pro-forma tax adjustment -
   Meer                          --     (2,240)        --       (2,579)
                            ------------------------------------------
Adjusted net income          $16,555   $15,802     $44,257     $38,467
                            ==========================================

Adjusted net income
 per common share:
  Basic                        $0.41     $0.40       $1.09       $0.97
                            ==========================================
  Diluted                      $0.40     $0.38       $1.07       $0.92
                            ==========================================

Weighted average shares:
  Basic                       40,608    39,787      40,546      39,729
                            ==========================================
  Diluted                     41,104    41,828      41,437      41,588
                            ==========================================


                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS
                   (in thousands, except share data)

                                               Sept. 25,    Dec. 26,
                                                  1999       1998
                                               ---------  ------------
                                              (unaudited)  (audited)
     ASSETS
Current assets:
    Cash and cash equivalents               $    39,065   $  28,222
    Accounts receivable, less
    reserves of $21,107 and
    $20,136, respectively                       386,997     338,121
    Inventories                                 267,824     270,008
    Deferred income taxes                        12,926      14,532
    Prepaid expenses and other                   61,681      53,646
                                            ------------ -----------
            Total current assets                768,493     704,529
Property and equipment, net of
 accumulated depreciation
 and amortization of $63,716
 and $53,756, respectively                       74,955      67,646
Goodwill and other intangibles,
 net of accumulated
 amortization of $28,556
 and $18,123, respectively                      282,249     148,428
Investments and other                            43,166      41,437
                                            ------------ -----------

                                            $ 1,168,863   $ 962,040
                                            ============ ===========
  LIABILITIES AND STOCKHOLDERS'
   EQUITY
Current liabilities:
    Accounts payable                        $   185,607   $ 169,860
    Bank credit lines                            46,238      19,372
    Accruals:
       Salaries and related
        expenses                                 30,718      29,675
       Merger and
        integration costs                        15,739      21,992
       Other                                     75,086      50,404
    Current maturities of
     long-term debt                               5,571       9,634
                                            ------------ -----------
            Total current
             liabilities                        358,959     300,937
Long-term debt                                  293,503     180,445
Other liabilities                                10,095      11,720
                                            ------------ -----------
            Total liabilities                   662,557     493,102
                                            ------------ -----------
Minority interest                                 7,259       5,904
                                            ------------ -----------

Stockholders' equity:
   Common stock,
    $.01 par value,
    authorized 120,000,000;
    issued and outstanding 40,760,532
    and 40,250,936, respectively                    407         402
   Additional paid-in capital                   357,380     348,119
   Retained earnings                            152,269     119,064
   Treasury stock, at cost
   (62,479 shares)                               (1,156)     (1,156)
   Accumulated comprehensive income
                                                 (8,684)     (2,057)
   Deferred compensation
                                                 (1,169)     (1,338)
                                            ------------ -----------
            Total stockholders' equity          499,047     463,034
                                            ------------ -----------
                                            $ 1,168,863   $ 962,040
                                            ============ ===========
*T