Date
of Report (Date of earliest event reported)
|
November
4, 2009
|
(Exact
name of registrant as specified in its
charter)
|
DELAWARE
|
0-27078
|
11-3136595
|
(State
or other jurisdiction
|
(Commission
File
|
(IRS
Employer
|
of
incorporation)
|
Number)
|
Identification
No.)
|
135
DURYEA ROAD, MELVILLE, NEW YORK
|
11747
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Registrant’s
telephone number, including area code
|
(631)
843-5500
|
(Former
name or former address, if changed since last
report.)
|
HENRY
SCHEIN, INC.
|
|
By:
|
/s/
Steven Paladino
|
Steven
Paladino
|
|
Executive
Vice President and
|
|
Chief
Financial Officer
|
|
(principal
financial and accounting
|
|
officer)
|
Exhibit
No.
|
Description
|
99.1
|
Press
Release dated November 4, 2009.
|
·
|
Fourth
quarter 2009 diluted EPS attributable to Henry Schein, Inc. is expected to
be $0.89 to $0.91.
|
·
|
2009
diluted EPS attributable to Henry Schein, Inc. is expected to be $3.14 to
$3.16 excluding the unusual items included in Exhibit B. This
represents growth of approximately 8% compared with restated 2008 results
of $2.92, excluding charges related to the Lehman Brothers bankruptcy as
well as restructuring costs.
|
·
|
Guidance
for 2009 diluted EPS attributable to Henry Schein, Inc. is for current
continuing operations including completed or previously announced
acquisitions, and does not include the impact of potential future
acquisitions, if any.
|
·
|
2010
diluted EPS attributable to Henry Schein, Inc. is expected to be $3.40 to
$3.56, representing growth of 8% to 13% compared with the midpoint of 2009
guidance.
|
·
|
Guidance
for 2010 diluted EPS attributable to Henry Schein, Inc. is for current
continuing operations including completed or previously announced
acquisitions, and does not include the impact of potential future
acquisitions, if any.
|
HENRY
SCHEIN, INC.
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
26,
|
September
27,
|
September
26,
|
September
27,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
sales
|
$ | 1,659,433 | $ | 1,644,209 | $ | 4,752,255 | $ | 4,799,234 | ||||||||
Cost
of sales
|
1,183,166 | 1,168,615 | 3,361,707 | 3,389,847 | ||||||||||||
Gross
profit
|
476,267 | 475,594 | 1,390,548 | 1,409,387 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general and administrative
|
362,382 | 360,180 | 1,060,062 | 1,094,512 | ||||||||||||
Restructuring
costs
|
- | - | 4,043 | - | ||||||||||||
Operating
income
|
113,885 | 115,414 | 326,443 | 314,875 | ||||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
income
|
2,387 | 4,260 | 7,674 | 12,217 | ||||||||||||
Interest
expense
|
(5,171 | ) | (9,240 | ) | (18,329 | ) | (26,816 | ) | ||||||||
Other,
net
|
1,938 | (4,863 | ) | 1,595 | (5,524 | ) | ||||||||||
Income
from continuing operations before
|
||||||||||||||||
taxes,
equity in earnings of affiliates and
|
||||||||||||||||
noncontrolling
interests
|
113,039 | 105,571 | 317,383 | 294,752 | ||||||||||||
Income
taxes
|
(15,864 | ) | (34,355 | ) | (83,402 | ) | (98,787 | ) | ||||||||
Equity
in earnings of affiliates
|
1,200 | 1,602 | 3,777 | 4,020 | ||||||||||||
Income
from continuing operations
|
98,375 | 72,818 | 237,758 | 199,985 | ||||||||||||
Income
(loss) from discontinued operations, net of tax
|
2,373 | (52 | ) | 2,715 | (828 | ) | ||||||||||
Net
income
|
100,748 | 72,766 | 240,473 | 199,157 | ||||||||||||
Less:
Net income attributable to noncontrolling interests
|
(4,327 | ) | (5,278 | ) | (15,728 | ) | (15,659 | ) | ||||||||
Net
income attributable to Henry Schein, Inc.
|
$ | 96,421 | $ | 67,488 | $ | 224,745 | $ | 183,498 | ||||||||
Amounts
attributable to Henry Schein, Inc.:
|
||||||||||||||||
Income
from continuing operations
|
$ | 94,045 | $ | 67,548 | $ | 222,143 | $ | 184,239 | ||||||||
Income
(loss) from discontinued operations, net of tax
|
2,376 | (60 | ) | 2,602 | (741 | ) | ||||||||||
Net
income
|
$ | 96,421 | $ | 67,488 | $ | 224,745 | $ | 183,498 | ||||||||
Earnings
per share attributable to Henry Schein, Inc.:
|
||||||||||||||||
From
continuing operations:
|
||||||||||||||||
Basic
|
$ | 1.06 | $ | 0.76 | $ | 2.50 | $ | 2.07 | ||||||||
Diluted
|
$ | 1.03 | $ | 0.74 | $ | 2.45 | $ | 2.00 | ||||||||
From
discontinued operations:
|
||||||||||||||||
Basic
|
$ | 0.03 | $ | 0.00 | $ | 0.03 | $ | (0.01 | ) | |||||||
Diluted
|
$ | 0.02 | $ | 0.00 | $ | 0.03 | $ | 0.00 | ||||||||
From
net income:
|
||||||||||||||||
Basic
|
$ | 1.09 | $ | 0.76 | $ | 2.53 | $ | 2.06 | ||||||||
Diluted
|
$ | 1.05 | $ | 0.74 | $ | 2.48 | $ | 2.00 | ||||||||
Weighted-average
common shares outstanding:
|
||||||||||||||||
Basic
|
88,796 | 88,930 | 88,843 | 89,216 | ||||||||||||
Diluted
|
91,513 | 91,376 | 90,576 | 91,908 |
HENRY
SCHEIN, INC.
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
(in
thousands, except share and per share data)
|
||||||||
September
26,
|
December
27,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 317,607 | $ | 369,570 | ||||
Accounts
receivable, net of reserves of $47,890 and $42,855
|
764,285 | 734,027 | ||||||
Inventories,
net
|
770,370 | 731,654 | ||||||
Deferred
income taxes
|
40,747 | 36,974 | ||||||
Prepaid
expenses and other
|
186,744 | 193,841 | ||||||
Total
current assets
|
2,079,753 | 2,066,066 | ||||||
Property
and equipment, net
|
257,602 | 247,835 | ||||||
Goodwill
|
977,054 | 922,952 | ||||||
Other
intangibles, net
|
212,042 | 214,093 | ||||||
Investments
and other
|
176,888 | 148,264 | ||||||
Total
assets
|
$ | 3,703,339 | $ | 3,599,210 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 507,462 | $ | 554,773 | ||||
Bank
credit lines
|
1,731 | 4,936 | ||||||
Current
maturities of long-term debt
|
23,933 | 156,405 | ||||||
Accrued
expenses:
|
||||||||
Payroll
and related
|
148,665 | 135,523 | ||||||
Taxes
|
83,951 | 69,792 | ||||||
Other
|
263,392 | 262,236 | ||||||
Total
current liabilities
|
1,029,134 | 1,183,665 | ||||||
Long-term
debt
|
242,511 | 256,648 | ||||||
Deferred
income taxes
|
107,953 | 95,399 | ||||||
Other
liabilities
|
72,038 | 58,109 | ||||||
Redeemable
noncontrolling interests
|
177,513 | 233,035 | ||||||
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,
|
||||||||
90,448,417
outstanding on September 26, 2009 and
|
||||||||
89,351,849
outstanding on December 27, 2008
|
904 | 894 | ||||||
Additional
paid-in capital
|
533,508 | 492,505 | ||||||
Retained
earnings
|
1,406,199 | 1,181,454 | ||||||
Accumulated
other comprehensive income
|
71,863 | 29,721 | ||||||
Total
Henry Schein, Inc. stockholders' equity
|
2,012,474 | 1,704,574 | ||||||
Noncontrolling
interests
|
61,716 | 67,780 | ||||||
Total
stockholders' equity
|
2,074,190 | 1,772,354 | ||||||
Total
liabilities and stockholders' equity
|
$ | 3,703,339 | $ | 3,599,210 |
HENRY
SCHEIN, INC.
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
26,
|
September
27,
|
September
26,
|
September
27,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Cash
flows from operating activities:
|
||||||||||||||||
Net
income
|
$ | 100,748 | $ | 72,766 | $ | 240,473 | $ | 199,157 | ||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||||
provided
by operating activities:
|
||||||||||||||||
Gain
on sale of discontinued operation, net of tax
|
(2,382 | ) | - | (2,382 | ) | - | ||||||||||
Depreciation
and amortization
|
20,196 | 19,475 | 60,930 | 59,183 | ||||||||||||
Amortization
of bond discount
|
1,509 | 1,422 | 4,473 | 4,214 | ||||||||||||
Stock-based
compensation expense
|
6,041 | 6,844 | 18,344 | 23,060 | ||||||||||||
Provision
for losses on trade and other
|
||||||||||||||||
accounts
receivable
|
1,042 | 1,107 | 2,754 | 3,711 | ||||||||||||
Provision
for (benefit from) deferred income taxes
|
(23,712 | ) | 1,137 | (29,633 | ) | (2,705 | ) | |||||||||
Stock
issued to 401(k) plan
|
5,301 | 4,662 | 5,301 | 4,662 | ||||||||||||
Undistributed
earnings of affiliates
|
(1,200 | ) | (1,602 | ) | (3,777 | ) | (4,020 | ) | ||||||||
Other
|
1,044 | (815 | ) | 2,535 | (2,132 | ) | ||||||||||
Changes
in operating assets and liabilities,
|
||||||||||||||||
net
of acquisitions
|
||||||||||||||||
Accounts
receivable
|
(27,231 | ) | (59,999 | ) | (12,788 | ) | (66,751 | ) | ||||||||
Inventories
|
(23,482 | ) | (63,118 | ) | (10,234 | ) | (68,182 | ) | ||||||||
Other
current assets
|
(3,276 | ) | (14,438 | ) | (806 | ) | (3,460 | ) | ||||||||
Accounts
payable and accrued expenses
|
84,204 | 82,539 | (56,813 | ) | 41,927 | |||||||||||
Net
cash provided by operating activities
|
138,802 | 49,980 | 218,377 | 188,664 | ||||||||||||
Cash
flows from investing activities:
|
||||||||||||||||
Purchases
of fixed assets
|
(10,014 | ) | (14,653 | ) | (38,417 | ) | (38,119 | ) | ||||||||
Payments
for equity investment and business
|
||||||||||||||||
acquisitions,
net of cash acquired
|
(71,422 | ) | (2,349 | ) | (97,911 | ) | (25,930 | ) | ||||||||
Cash
received from business divestitures
|
12,716 | - | 12,716 | - | ||||||||||||
Purchases
of available-for-sale securities
|
- | - | - | (35,925 | ) | |||||||||||
Proceeds
from sales of available-for-sale securities
|
4,690 | 725 | 8,730 | 1,572 | ||||||||||||
Net
proceeds from foreign exchange forward
|
||||||||||||||||
contract
settlements
|
- | 14,142 | 275 | 9,090 | ||||||||||||
Other
|
(8,578 | ) | (897 | ) | (11,258 | ) | 3,607 | |||||||||
Net
cash used in investing activities
|
(72,608 | ) | (3,032 | ) | (125,865 | ) | (85,705 | ) | ||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Proceeds
from (repayments of) bank borrowings
|
(436 | ) | 722 | (3,829 | ) | (5,786 | ) | |||||||||
Principal
payments for long-term debt
|
(150,840 | ) | (24,190 | ) | (153,452 | ) | (30,139 | ) | ||||||||
Proceeds
from issuance of stock upon exercise of stock options
|
5,761 | 12,346 | 9,689 | 25,041 | ||||||||||||
Payments
for repurchases of common stock
|
- | (23,298 | ) | - | (54,945 | ) | ||||||||||
Excess
tax benefits related to stock-based compensation
|
2,138 | 5,962 | 2,821 | 10,635 | ||||||||||||
Other
|
(379 | ) | (455 | ) | (2,127 | ) | (1,856 | ) | ||||||||
Net
cash used in financing activities
|
(143,756 | ) | (28,913 | ) | (146,898 | ) | (57,050 | ) | ||||||||
Net
change in cash and cash equivalents
|
(77,562 | ) | 18,035 | (54,386 | ) | 45,909 | ||||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
1,296 | (1,103 | ) | 2,423 | (5,135 | ) | ||||||||||
Cash
and cash equivalents, beginning of period
|
393,873 | 271,432 | 369,570 | 247,590 | ||||||||||||
Cash
and cash equivalents, end of period
|
$ | 317,607 | $ | 288,364 | $ | 317,607 | $ | 288,364 |
Exhibit
A
|
|||||||||
Henry
Schein, Inc.
|
|||||||||
2009
Third Quarter
|
|||||||||
Sales
Growth Rate Summary
|
|||||||||
(unaudited)
|
|||||||||
Q3 2009 over Q3 2008
|
|||||||||
Consolidated
|
Dental
|
Medical
|
International
|
Technology
|
|||||
Internal
Sales Growth
|
-0.6%
|
-4.9%
|
-4.2%
|
7.0%
|
4.6%
|
||||
Acquisitions
|
4.6%
|
2.4%
|
1.1%
|
9.9%
|
2.7%
|
||||
Local
Currency Sales Growth
|
4.0%
|
-2.5%
|
-3.1%
|
16.9%
|
7.3%
|
||||
Foreign
Currency Exchange
|
-3.1%
|
-0.5%
|
0.0%
|
-8.4%
|
-1.9%
|
||||
Total
Sales Growth
|
0.9%
|
-3.0%
|
-3.1%
|
8.5%
|
5.4%
|
||||
Total
Sales Growth excluding
|
|||||||||
influenza
vaccine sales
|
3.7%
|
-3.0%
|
8.6%
|
8.5%
|
5.4%
|
||||
Local
Currency Sales Growth
|
|||||||||
excluding
influenza vaccine sales
|
6.9%
|
-2.5%
|
8.6%
|
16.9%
|
7.3%
|
||||
Q3 YTD 2009 over Q3 YTD
2008
|
|||||||||
Consolidated
|
Dental
|
Medical
|
International
|
Technology
|
|||||
Internal
Sales Growth
|
0.2%
|
-4.5%
|
-0.4%
|
5.3%
|
6.8%
|
||||
Acquisitions
|
4.7%
|
2.3%
|
1.2%
|
10.1%
|
0.9%
|
||||
Local
Currency Sales Growth
|
4.9%
|
-2.2%
|
0.8%
|
15.4%
|
7.7%
|
||||
Foreign
Currency Exchange
|
-5.9%
|
-1.3%
|
0.0%
|
-15.0%
|
-3.4%
|
||||
Total
Sales Growth
|
-1.0%
|
-3.5%
|
0.8%
|
0.4%
|
4.3%
|
||||
Total
Sales Growth excluding
|
|||||||||
influenza
vaccine sales
|
-0.1%
|
-3.5%
|
5.1%
|
0.4%
|
4.3%
|
||||
Local
Currency Sales Growth
|
|||||||||
excluding
influenza vaccine sales
|
5.9%
|
-2.2%
|
5.1%
|
15.4%
|
7.7%
|
Exhibit
B
|
||||||||||||||||||||||||
Henry
Schein, Inc.
|
||||||||||||||||||||||||
2009
Third Quarter and YTD
|
||||||||||||||||||||||||
Reconciliation
of GAAP income from continuing operations to non-GAAP income
from continuing operations
|
||||||||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Third
Quarter
|
%
|
YTD
|
%
|
|||||||||||||||||||||
2009
|
2008
|
Growth
|
2009
|
2008
|
Growth
|
|||||||||||||||||||
Income
from Continuing Operations attributable to
|
||||||||||||||||||||||||
Henry
Schein, Inc.
|
$ | 94,045 | $ | 67,548 | 39.2 | % | $ | 222,143 | $ | 184,239 | 20.6 | % | ||||||||||||
Diluted
EPS from Continuing Operation attributable to
|
||||||||||||||||||||||||
Henry
Schein, Inc.
|
$ | 1.03 | $ | 0.74 | 39.2 | % | $ | 2.45 | $ | 2.00 | 22.5 | % | ||||||||||||
Non-GAAP
Adjustments (after-tax)
|
||||||||||||||||||||||||
Foreign
tax benefit
|
$ | (20,845 | ) | - | $ | (20,845 | ) | - | ||||||||||||||||
Costs
related to foreign tax benefit
|
1,080 | - | 1,080 | - | ||||||||||||||||||||
Adjustments
related to Lehman Brothers Bankruptcy
|
(338 | ) | $ | 3,045 | (338 | ) | $ | 3,045 | ||||||||||||||||
Other
non-recurring income/expense, net
|
(1,028 | ) | - | (1,028 | ) | - | ||||||||||||||||||
Restructuring
costs
|
- | - | 2,784 | - | ||||||||||||||||||||
Total
non-GAAP adjustments to income from Continuing
|
||||||||||||||||||||||||
Operations
attributable to Henry Schein, Inc.
|
$ | (21,131 | ) | $ | 3,045 | $ | (18,347 | ) | $ | 3,045 | ||||||||||||||
Total
non-GAAP adjustments to diluted EPS from
|
||||||||||||||||||||||||
Continuing
Operations attributable to Henry Schein, Inc.
|
$ | (0.23 | ) | $ | 0.03 | $ | (0.20 | ) | $ | 0.03 | ||||||||||||||
Non-GAAP
income from Continuing Operations
|
||||||||||||||||||||||||
attributable
to Henry Schein, Inc.
|
$ | 72,914 | $ | 70,593 | 3.3 | % | $ | 203,796 | $ | 187,284 | 8.8 | % | ||||||||||||
Non-GAAP
diluted EPS from Continuing Operations
|
||||||||||||||||||||||||
attributable
to Henry Schein, Inc.
|
$ | 0.80 | $ | 0.77 | 3.9 | % | $ | 2.25 | $ | 2.04 | 10.3 | % |