the3q09_8k.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)
November 4, 2009


HENRY SCHEIN, INC.
(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

NOT APPLICABLE
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


 
 

 

Item 2.02.  Results of Operations and Financial Condition.

On November 4, 2009, Henry Schein, Inc. issued a press release reporting the financial results for the three and nine months ended September 26, 2009.  The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01.  Financial Statements and Exhibits.

(a)  Not applicable.

(b)  Not applicable.

(c)  Not applicable.

(d)  Exhibit 99.1 – Press Release dated November 4, 2009.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
HENRY SCHEIN, INC.
   
By:
/s/ Steven Paladino
 
Steven Paladino
 
Executive Vice President and
 
Chief Financial Officer
 
(principal financial and accounting
 
 officer)

November 4, 2009


EXHIBIT INDEX

Exhibit No.
Description
99.1
Press Release dated November 4, 2009.




the3q09_ex991.htm


 
 

FOR IMMEDIATE RELEASE

HENRY SCHEIN REPORTS RECORD THIRD QUARTER RESULTS

Net sales up 6.9% in local currencies excluding seasonal influenza vaccines
Company introduces 2010 guidance

MELVILLE, N.Y. – November 4, 2009 – Henry Schein, Inc. (NASDAQ: HSIC), the largest provider of healthcare products and services to office-based practitioners, today reported record financial results for the quarter ended September 26, 2009.
Net sales for the third quarter of 2009 were $1.7 billion, an increase of 0.9% compared with the third quarter of 2008.  This consists of a 3.1% decline related to foreign currency exchange and a 4.0% growth in local currencies.  Excluding sales of seasonal influenza vaccines, which declined from last year’s third quarter, net sales increased 3.7%, or 6.9% growth in local currencies (see Exhibit A for details of sales growth).
Income from continuing operations attributable to Henry Schein, Inc. for the third quarter of 2009 was $94.0 million or $1.03 per diluted share, an increase of 39.2% for both figures compared with the third quarter of 2008.  Current and prior-year results include certain unusual items, most notably an overseas tax benefit in the 2009 quarter.  Excluding these items, non-GAAP income from continuing operations was $72.9 million or $0.80 per share, an increase of 3.3% and 3.9%, respectively, compared with the third quarter of 2008 (see Exhibit B for reconciliation of GAAP income and EPS from continuing operations to non-GAAP income and EPS from continuing operations).  When also excluding sales of seasonal influenza vaccines, which declined from last year’s third quarter, non-GAAP diluted EPS from continuing operations increased approximately 18%.
 “We are pleased to report net sales growth in local currencies of approximately 7% excluding sales of seasonal influenza vaccines, with solid increases in our Medical, International and Technology Groups,” said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein.  “A number of unusual items impacted our third quarter results in both the current and prior year.  On a normalized basis excluding these items and sales of seasonal influenza vaccines, we are proud to report 18% growth in diluted EPS from continuing operations.”


1

 

Dental Group sales of $622 million declined 3.0%, consisting of a 0.5% decline related to foreign currency exchange and a 2.5% decline in local currencies.  The 2.5% decline in local currencies included 1.3% growth in Dental consumable merchandise sales and a 12.8% decline in Dental equipment sales and service revenues.
“We continue to believe that the market for Dental consumable merchandise has stabilized and, as expected, our decrease in sales of Dental equipment has improved from the previous quarter’s rate of decline,” commented Mr. Bergman.
Medical Group sales of $411 million declined 3.1%.  Excluding sales of seasonal influenza vaccines, Medical Group sales increased 8.6%.
“During the third quarter we sold approximately 6.5 million doses of seasonal influenza vaccine, and as of today we have sold approximately 8.5 million doses for the year,” said Mr. Bergman.  “Sales growth of nearly 9% excluding seasonal influenza vaccine reflects strong sales of consumable products, as well as sales of products related to the treatment and prevention of the H1N1 virus.”
International Group sales of $584 million increased 8.5%, consisting of an 8.4% decline related to foreign currency exchange and 16.9% growth in local currencies.
“We had double-digit local currency sales growth in our International dental, medical and veterinary businesses during the quarter,” added Mr. Bergman.
Technology and Value-Added Services Group sales of $43 million increased 5.4% during the quarter, consisting of a 1.9% decline related to foreign currency exchange and 7.3% growth in local currencies.
“During the quarter we saw continued strong growth in electronic services, as well as the beneficial impact of the acquisition of a European veterinary software and practice management business,” explained Mr. Bergman.

Year-to-Date Results
For the first nine months of 2009, net sales of $4.8 billion represent a decrease of 1.0% compared with the first nine months of 2008.  This decrease includes a 5.9% decline related to foreign currency exchange and 4.9% growth in local currencies.
Income from continuing operations attributable to Henry Schein, Inc. for the first nine months of 2009 was $222.1 million or $2.45 per diluted share, an increase of 20.6% and 22.5%, respectively, compared with the first nine months of 2008.  Excluding unusual items noted above, income from continuing operations attributable to Henry Schein, Inc. for the first nine months of 2009 was $203.8 million or $2.25 per diluted share, an increase of 8.8% and 10.3%, respectively, compared with the first

 
2


nine months of 2008 (see Exhibit B for reconciliation of GAAP income and EPS from continuing operations to non-GAAP income and EPS from continuing operations).

2009 EPS Guidance
Henry Schein today updated 2009 financial guidance, as follows:

·  
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 EPS Guidance
Henry Schein today introduced 2010 financial guidance, as follows:

·  
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.

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 Web site at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.


 
3


About Henry Schein
Henry Schein, a Fortune 500® company and a member of the NASDAQ 100® Index, is recognized for its excellent customer service and highly competitive prices.  The Company's four business groups – Dental, Medical, International and Technology – serve more than 575,000 customers worldwide, including dental practitioners and laboratories, physician practices and animal health clinics, as well as government and other institutions.  The Company operates through a centralized and automated distribution network, which provides customers in more than 200 countries with a comprehensive selection of more than 90,000 national and Henry Schein private-brand products in stock, as well as more than 100,000 additional products available as special-order items.  Henry Schein also provides exclusive, innovative technology offerings for dental, medical and veterinary professionals, including value-added practice management software and electronic health record solutions.
Headquartered in Melville, N.Y., Henry Schein employs over 12,500 people and has operations or affiliates in 23 countries.  The Company's net sales reached a record $6.4 billion in 2008.  For more information, visit the Henry Schein Web site at www.henryschein.com.

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: decreased customer demand and changes in vendor credit terms; disruptions in financial markets; general economic conditions; competitive factors; changes in the healthcare industry; changes in regulatory requirements that affect us; risks associated with our international operations; fluctuations in quarterly earnings; our dependence on third parties for the manufacture and supply of our products; transitional challenges associated with acquisitions, including the failure to achieve anticipated synergies; financial risks associated with acquisitions; regulatory and litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; our dependence upon sales personnel and key customers; our dependence on our senior management; possible increases in the cost of shipping our products or other service issues with our third-party shippers; risks from rapid technological change; risks from potential increases in variable interest rates; possible volatility of the market price of our common stock; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation that affect us.  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.

 
 

 
4


CONTACTS:         Investors: Steven Paladino
Executive Vice President and Chief Financial Officer
steven.paladino@henryschein.com
(631) 843-5500

Media: Susan Vassallo
Vice President, Corporate Communications
susan.vassallo@henryschein.com
(631) 843-5562

(TABLES TO FOLLOW)

 
5

 


 
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  

Note: The above prior period amounts have been restated to reflect the effects of discontinued operations, the adoption of ASC Topic 470-20 related to convertible debt and ASC Topic 810-10-65 related to the presentation of noncontrolling interests.

 
6

 


 
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  

Note: The above prior period amounts have been restated to reflect the adoption of ASC Topic 480-10 related to redeemable noncontrolling interests, ASC Topic 470-20 related to convertible debt and ASC Topic 810-10-65 related to the presentation of noncontrolling interests.

 
7

 

 
 
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  

Note:  The above prior period amounts have been restated to reflect the adoption of ASC Topic 470-20 related to convertible debt and ASC Topic 810-10-65 related to the presentation of noncontrolling interests.

 
8

 
 
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%
 
 
9

 
 
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 %
 
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.
  
 
10