the8k_3q10.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)
October 29, 2010


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 October 29, 2010, Henry Schein, Inc. issued a press release reporting the financial results for the three and nine months ended September 25, 2010.  The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The information in this Item 2.02 and the press release attached as Exhibit 99.1 are considered furnished to the Securities and Exchange Commission and are not deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

Item 9.01.  Financial Statements and Exhibits

(a)  Not applicable.

(b)  Not applicable.

(c)  Not applicable.

(d)  Exhibit 99.1 – Press Release dated October 29, 2010.

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)

October 29, 2010


EXHIBIT INDEX

Exhibit No.
Description
99.1
Press Release dated October 29, 2010.

exhibit991_3q10.htm
 
 
 

FOR IMMEDIATE RELEASE
 

HENRY SCHEIN REPORTS RECORD THIRD QUARTER RESULTS

Net sales of $1.9 billion, diluted EPS up 18% to $0.94
Company increases low end of 2010 financial guidance, introduces 2011 financial guidance
 
MELVILLE, N.Y. – October 29, 2010 – 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 25, 2010.
Net sales for the third quarter of 2010 were $1.9 billion, an increase of 14.1% compared with the third quarter of 2009.  This consists of 16.4% growth in local currencies and a decline of 2.3% related to foreign currency exchange.  Internal sales growth in local currencies was 3.7% (see Exhibit A for details of sales growth).
Income from continuing operations attributable to Henry Schein, Inc. for the third quarter of 2010 was $87.9 million or $0.94 per diluted share, an increase of 20.5% and 17.5%, respectively, compared with third quarter 2009 adjusted net income, which excludes certain unusual items (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).
“We are pleased to be reporting strong top-line growth in local currencies for the quarter as we continue to see indications of market stability throughout our global business,” said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein.  “We also are pleased to increase the low end of our 2010 financial guidance, and to introduce financial guidance for 2011 diluted EPS growth of 10% to 13% compared with the midpoint of our new 2010 guidance range.”
North American Dental sales of $665.9 million increased 7.1%, consisting of 6.5% growth in local currencies and 0.6% growth related to foreign currency exchange.  The 6.5% growth in local currencies included 8.1% growth in Dental consumable merchandise sales and 1.4% growth in Dental equipment sales and service revenues.
“Internal Dental consumable merchandise sales growth in local currencies has increased modestly for each of the past four quarters.  This trend and continued sales growth in Dental equipment affirm our confidence that the market will continue to show gradual improvement,” commented Mr. Bergman.

1
-more-

 

North American Medical sales of $391.9 million increased 12.6%.  Sales of seasonal influenza vaccines were very strong during the third quarter of 2010.  Excluding sales of seasonal influenza vaccines from both periods, North American Medical sales increased 0.5%.
“During the third quarter we sold more than 11 million doses of seasonal influenza vaccines, and we expect to sell approximately 13 million doses in total for the year,” remarked Mr. Bergman.  “We believe that we gained market share in the office-based physician market during the quarter and that this market continued to experience a decline in patient visits.”
North American Animal Health sales increased 259.2% to $225.2 million, reflecting the combined Butler Schein Animal Health business.
“Integration of Butler Schein Animal Health is complete, and we are now turning our focus to various initiatives to drive sales growth by expanding the breadth and depth of our product offering,” commented Mr. Bergman.
International sales of $561.4 million declined 3.8%, consisting of 3.4% growth in local currencies and a decline of 7.2% related to foreign currency exchange.
“Our International results reflect continued growth in the Dental business, with notable gains in dental equipment sales and particular strength in Spain, Italy, France, Germany and the U.K.” added Mr. Bergman.  “After the close of the quarter we announced a further expansion of our global veterinary operations with an agreement to acquire Provet Holdings Limited, Australasia’s largest distributor of animal health products with annual sales of approximately 280 million Australian dollars.  We also entered the Turkish dental market by acquiring a 50% interest in Guney, the largest full-service dental distribution business in Turkey, with annual sales of approximately 17 million Euros.  Including Turkey, we now have operations or affiliates in 24 countries.”
Technology and Value-Added Services sales of $49.1 million increased 13.7% during the quarter, including 10.7% internal sales growth in local currencies.  “Our electronic services and software businesses continued to show healthy growth with software sales in Australia, New Zealand and Canada particularly strong for the quarter,” explained Mr. Bergman.

Year-to-Date Results
For the first nine months of 2010, net sales of $5.5 billion increased 15.8% compared with the first nine months of 2009.  This increase includes 15.6% growth in local currencies and 0.2% growth related to foreign currency exchange.
Income from continuing operations attributable to Henry Schein, Inc. for the first nine months of 2010 was $232.8 million or $2.50 per diluted share.  Non-GAAP income from continuing operations attributable to Henry Schein, Inc. for the first nine months of 2010 was $241.1 million or $2.59 per diluted share, an increase of 18.3% and 15.1%, respectively, compared with the first nine months of 2009

2
-more-

 

excluding restructuring costs in both periods, as well as certain unusual items in the prior-year period (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

Stock Repurchase Plan
The Company announced that it repurchased 86,171 shares of common stock during the third quarter at an average price of $55.92 per share, and that it expects to purchase a total of $50 million of common stock by the end of the year.  The impact of the repurchase of shares on third quarter diluted EPS was immaterial.

2010 EPS Guidance
Today Henry Schein increased the low end of its 2010 financial guidance, as follows:

·  
2010 diluted EPS attributable to Henry Schein, Inc. is expected to be $3.50 to $3.56, compared with previous guidance of $3.46 to $3.56.
·  
Guidance for 2010 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.
·  
2010 guidance excludes the impact of restructuring costs.

2011 EPS Guidance
Henry Schein today introduced 2011 financial guidance, as follows:

·  
2011 diluted EPS attributable to Henry Schein, Inc. is expected to be $3.88 to $3.98, up 10% to 13% compared with the midpoint of the Company’s 2010 diluted EPS guidance range.
·  
Guidance for 2011 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 Web site at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.

3
-more-

 

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 five businesses – North American Dental, North American Medical, North American Animal Health, International and Technology – serve more than 700,000 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 sto ck, 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 more than 13,500 people and has operations or affiliates in 24 countries.  The Company’s net sales reached a record $6.5 billion in 2009.  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; effects of a highly competitive market; changes in the healthcare industry; changes in regulatory requirements; risks from expansion of customer purchasing power and multi-tiered costing structures; 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; risks from disruption to our information systems; our dependence upon sales personnel, manufacturers and 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; 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.  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
-more-

 

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
-more-

 
 
HENRY SCHEIN, INC.
 
CONSOLIDATED STATEMENTS OF INCOME
 
(in thousands, except per share data)
 
(unaudited)
 
                         
   
Three Months Ended
   
Nine Months Ended
 
   
September 25,
   
September 26,
   
September 25,
   
September 26,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net sales
  $ 1,893,511     $ 1,659,433     $ 5,503,222     $ 4,752,255  
Cost of sales
    1,356,055       1,183,166       3,907,089       3,361,707  
       Gross profit
    537,456       476,267       1,596,133       1,390,548  
Operating expenses:
                               
    Selling, general and administrative
    400,088       362,382       1,204,715       1,060,062  
    Restructuring costs
    -       -       12,285       4,043  
       Operating income
    137,368       113,885       379,133       326,443  
Other income (expense):
                               
    Interest income
    3,422       2,387       10,318       7,674  
    Interest expense
    (7,824 )     (5,171 )     (26,096 )     (18,329 )
    Other, net
    29       1,938       388       1,595  
       Income from continuing operations before taxes, equity in earnings
                               
         of affiliates and noncontrolling interests
    132,995       113,039       363,743       317,383  
Income taxes
    (42,226 )     (15,864 )     (115,885 )     (83,402 )
Equity in earnings of affiliates
    3,721       1,200       7,047       3,777  
Income from continuing operations
    94,490       98,375       254,905       237,758  
    Income from discontinued operation, net of tax
    -       2,373       -       2,715  
Net income
    94,490       100,748       254,905       240,473  
    Less: Net income attributable to noncontrolling interests
    (6,597 )     (4,327 )     (22,111 )     (15,728 )
Net income attributable to Henry Schein, Inc.
  $ 87,893     $ 96,421     $ 232,794     $ 224,745  
                                 
Amounts attributable to Henry Schein, Inc.:
                               
  Income from continuing operations
  $ 87,893     $ 94,045     $ 232,794     $ 222,143  
  Income from discontinued operation, net of tax
    -       2,376       -       2,602  
  Net income
  $ 87,893     $ 96,421     $ 232,794     $ 224,745  
                                 
Earnings per share attributable to Henry Schein, Inc.:
                               
                                 
    From continuing operations:
                               
      Basic
  $ 0.97     $ 1.06     $ 2.59     $ 2.50  
      Diluted
  $ 0.94     $ 1.03     $ 2.50     $ 2.45  
                                 
    From discontinued operation:
                               
      Basic
  $ 0.00     $ 0.03     $ 0.00     $ 0.03  
      Diluted
  $ 0.00     $ 0.02     $ 0.00     $ 0.03  
                                 
    From net income:
                               
      Basic
  $ 0.97     $ 1.09     $ 2.59     $ 2.53  
      Diluted
  $ 0.94     $ 1.05     $ 2.50     $ 2.48  
                                 
Weighted-average common shares outstanding:
                               
    Basic
    90,326       88,796       89,932       88,843  
    Diluted
    93,270       91,513       93,098       90,576  

6
-more-

 

HENRY SCHEIN, INC.
 
CONSOLIDATED BALANCE SHEETS
 
(in thousands, except share and per share data)
 
             
   
September 25,
   
December 26,
 
   
2010
   
2009
 
   
(unaudited)
       
             
ASSETS
           
Current assets:
           
    Cash and cash equivalents
  $ 203,730     $ 471,154  
    Accounts receivable, net of reserves of $54,226 and $51,724
    923,026       725,397  
    Inventories, net
    849,541       775,199  
    Deferred income taxes
    40,860       48,001  
    Prepaid expenses and other
    230,617       183,782  
            Total current assets
    2,247,774       2,203,533  
Property and equipment, net
    254,004       259,576  
Goodwill
    1,425,651       986,395  
Other intangibles, net
    413,701       204,445  
Investments and other
    263,329       182,036  
            Total assets
  $ 4,604,459     $ 3,835,985  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
Current liabilities:
               
    Accounts payable
  $ 532,274     $ 521,079  
    Bank credit lines
    201,142       932  
    Current maturities of long-term debt
    25,122       23,560  
    Accrued expenses:
               
       Payroll and related
    154,103       155,298  
       Taxes
    107,040       86,034  
       Other
    267,966       289,351  
            Total current liabilities
    1,287,647       1,076,254  
Long-term debt
    383,495       243,373  
Deferred income taxes
    190,565       100,976  
Other liabilities
    75,582       75,304  
            Total liabilities
    1,937,289       1,495,907  
                 
Redeemable noncontrolling interests
    299,101       178,570  
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,
               
       92,366,321 outstanding on September 25, 2010 and
               
       90,630,889 outstanding on December 26, 2009
    924       906  
   Additional paid-in capital
    592,646       603,772  
   Retained earnings
    1,722,146       1,492,607  
   Accumulated other comprehensive income
    50,932       64,194  
   Total Henry Schein, Inc. stockholders' equity
    2,366,648       2,161,479  
   Noncontrolling interest
    1,421       29  
            Total stockholders' equity
    2,368,069       2,161,508  
            Total liabilities, redeemable noncontrolling interests and stockholders' equity
  $ 4,604,459     $ 3,835,985  

7
-more-

 

HENRY SCHEIN, INC.
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(in thousands)
 
(unaudited)
 
                         
   
Three Months Ended
   
Nine Months Ended
 
   
September 25,
   
September 26,
   
September 25,
   
September 26,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Cash flows from operating activities:
                       
   Net income
  $ 94,490     $ 100,748     $ 254,905     $ 240,473  
   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
    25,166       20,196       75,510       60,930  
          Amortization of bond discount
    872       1,509       4,007       4,473  
          Stock-based compensation expense
    6,746       6,041       19,745       18,344  
          Provision for losses on trade and other accounts receivable
    607       1,042       2,929       2,754  
          Provision for (benefit from) deferred income taxes
    3,763       (23,712 )     (2,068 )     (29,633 )
          Stock issued to 401(k) plan
    5,721       5,301       5,721       5,301  
          Undistributed earnings of affiliates
    (3,721 )     (1,200 )     (7,047 )     (3,777 )
          Other
    2,626       1,044       5,275       2,535  
          Changes in operating assets and liabilities, net of acquisitions:
                               
                 Accounts receivable
    (70,865 )     (27,231 )     (104,719 )     (12,788 )
                 Inventories
    (26,465 )     (23,482 )     5,799       (10,234 )
                 Other current assets
    (19,115 )     (3,276 )     (37,526 )     (806 )
                 Accounts payable and accrued expenses
    28,012       84,204       (45,706 )     (56,813 )
Net cash provided by operating activities
    47,837       138,802       176,825       218,377  
                                 
Cash flows from investing activities:
                               
   Purchases of fixed assets
    (9,384 )     (10,014 )     (26,926 )     (38,417 )
   Payments for equity investment and business
                               
      acquisitions, net of cash acquired
    (101,730 )     (18,969 )     (353,305 )     (45,458 )
   Cash received from business divestiture
    -       12,716       -       12,716  
   Purchases of available-for-sale securities
    -       -       (26,984 )     -  
   Proceeds from sales of available-for-sale securities
    4,550       4,690       5,950       8,730  
   Proceeds from maturities of available-for-sale securities
    14,988       -       26,984       -  
   Net proceeds from foreign exchange forward contract settlements
    -       -       -       275  
   Other
    12       (8,578 )     319       (11,258 )
Net cash used in investing activities
    (91,564 )     (20,155 )     (373,962 )     (73,412 )
                                 
Cash flows from financing activities:
                               
   Proceeds from (repayments of) bank borrowings
    200,863       (436 )     200,195       (3,829 )
   Proceeds from issuance of long-term debt
    100,000       -       100,000       -  
   Principal payments for long-term debt
    (241,501 )     (150,840 )     (244,699 )     (153,452 )
   Proceeds from issuance of stock upon exercise of stock options
    4,314       5,761       25,350       9,689  
   Payments for repurchases of common stock
    (4,819 )     -       (4,819 )     -  
   Excess tax benefits related to stock-based compensation
    1,235       2,138       7,586       2,821  
   Distributions to noncontrolling shareholders
    (2,003 )     (289 )     (9,739 )     (1,858 )
   Acquisitions of noncontrolling interests in subsidiaries
    (139,845 )     (52,453     (149,845 )     (52,453
   Other
    (89 )     (90 )     (269 )     (269 )
Net cash used in financing activities
    (81,845 )     (196,209 )     (76,240 )     (199,351 )
                                 
Net change in cash and cash equivalents
    (125,572 )     (77,562 )     (273,377 )     (54,386 )
Effect of exchange rate changes on cash and cash equivalents
    8,186       1,296       5,953       2,423  
Cash and cash equivalents, beginning of period
    321,116       393,873       471,154       369,570  
Cash and cash equivalents, end of period
  $ 203,730     $ 317,607     $ 203,730     $ 317,607  
 
Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

8
-more-

 

Exhibit A
                     
                       
Henry Schein, Inc.
2010 Third Quarter
Sales Growth Rate Summary
(unaudited)
                       
                       
Q3 2010 over Q3 2009
                       
                       
 
Consolidated
 
N.A. Dental
 
N.A. Medical
 
N.A. Animal Health
 
International
 
Technology/VAS
                       
Internal Sales Growth
3.7%
 
1.5%
 
8.9%
 
0.0%
 
2.9%
 
10.7%
                       
Acquisitions
12.7%
 
5.0%
 
3.7%
 
259.2%
 
0.5%
 
3.4%
                       
     Local Currency Sales Growth
16.4%
 
6.5%
 
12.6%
 
259.2%
 
3.4%
 
14.1%
                       
Foreign Currency Exchange
-2.3%
 
0.6%
 
0.0%
 
0.0%
 
-7.2%
 
-0.4%
                       
     Total Sales Growth
14.1%
 
7.1%
 
12.6%
 
259.2%
 
-3.8%
 
13.7%
                       
Total Sales Growth excluding influenza vaccine sales
11.9%
 
7.1%
 
0.5%
 
259.2%
 
-3.8%
 
13.7%
                       
Local Currency Sales Growth excluding influenza vaccine sales
14.2%
 
6.5%
 
0.5%
 
259.2%
 
3.4%
 
14.1%
                       
                       
                       
Q3 YTD 2010 over Q3 YTD 2009
                       
                       
 
Consolidated
 
N.A. Dental
 
N.A. Medical
 
N.A. Animal Health
 
International
 
Technology/VAS
                       
Internal Sales Growth
3.0%
 
1.9%
 
2.8%
 
0.8%
 
4.3%
 
7.8%
                       
Acquisitions
12.6%
 
3.4%
 
3.3%
 
265.8%
 
0.8%
 
4.4%
                       
     Local Currency Sales Growth
15.6%
 
5.3%
 
6.1%
 
266.6%
 
5.1%
 
12.2%
                       
Foreign Currency Exchange
0.2%
 
1.2%
 
0.0%
 
0.0%
 
-0.7%
 
0.8%
                       
     Total Sales Growth
15.8%
 
6.5%
 
6.1%
 
266.6%
 
4.4%
 
13.0%
                       
Total Sales Growth excluding influenza vaccine sales
15.0%
 
6.5%
 
1.5%
 
266.6%
 
4.4%
 
13.0%
                       
Local Currency Sales Growth excluding influenza vaccine sales
14.8%
 
5.3%
 
1.5%
 
266.6%
 
5.1%
 
12.2%

9
-more-

 

Exhibit B
                                   
                                     
Henry Schein, Inc.
 
2010 Third Quarter and YTD
 
Reconciliation of GAAP results of continuing operations to non-GAAP results of continuing operations
 
(in thousands, except per share data)
 
(unaudited)
 
                                     
   
Third Quarter
   
YTD
 
               
%
               
%
 
   
2010
   
2009
   
Growth
   
2010
   
2009
   
Growth
 
From Continuing Operations
                                   
Income from Continuing Operations attributable to
                                   
Henry Schein, Inc.
  $ 87,893     $ 94,045       -6.5 %   $ 232,794     $ 222,143       4.8 %
Diluted EPS from Continuing Operations attributable
                                               
to Henry Schein, Inc.
  $ 0.94     $ 1.03       -8.7 %   $ 2.50     $ 2.45       2.0 %
                                                 
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 )             -       (338 )        
Other non-recurring income/expense, net
    -       (1,028 )             -       (1,028 )        
Restructuring costs
    -       -             $ 8,260       2,784          
Income from Continuing Operations attributable to
                                               
Henry Schein, Inc.
  $ 0     $ (21,131 )           $ 8,260     $ (18,347 )        
Diluted EPS from Continuing Operations attributable
                                               
to Henry Schein, Inc.
  $ 0.00     $ (0.23 )           $ 0.09     $ (0.20 )        
                                                 
Adjusted Results From Continuing Operations
                                               
Income from Continuing Operations attributable to
                                               
Henry Schein, Inc.
  $ 87,893     $ 72,914       20.5 %   $ 241,054     $ 203,796       18.3 %
Diluted EPS from Continuing Operations attributable
                                               
to Henry Schein, Inc.
  0.94     0.80       17.5 %   2.59     2.25       15.1 %


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
###