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)
|
August 2, 2011
|
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 August 2, 2011, Henry Schein, Inc. issued a press release reporting the financial results for the three and six months ended June 25, 2011. 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 August 2, 2011.
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)
|
August 2, 2011
EXHIBIT INDEX
|
Exhibit No.
|
Description
|
|
99.1
|
Press Release dated August 2, 2011.
|
FOR IMMEDIATE RELEASE
HENRY SCHEIN REPORTS RECORD SECOND QUARTER RESULTS
Net sales increase 15%, or 10% in local currencies
Company raises low end of 2011 Guidance
MELVILLE, N.Y. - August 2, 2011 - 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 June 25, 2011.
Net sales for the second quarter of 2011 were $2.1 billion, an increase of 15.2% compared with the second quarter of 2010. This consists of 10.1% growth in local currencies and 5.1% growth related to foreign currency exchange. Internal sales growth in local currencies was 5.6% (see Exhibit A for details of sales growth).
Net income attributable to Henry Schein, Inc. for the second quarter of 2011 was $94.5 million or $1.01 per diluted share, an increase of 12.5% and 12.2%, respectively, compared with the second quarter of 2010.
“We are proud to report double-digit sales growth in local currencies during the second quarter, as each of our five business groups continued to gain market share,” said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein.
North American Dental sales of $709.3 million increased 4.7%, consisting of 4.0% growth in local currencies and 0.7% growth related to foreign currency exchange. The 4.0% growth in local currencies included 4.8% growth in Dental consumable merchandise sales and 1.3% growth in Dental equipment sales and service revenues.
“The North American Dental group had internal sales growth in local currencies of 3.4%, which is the highest quarterly growth rate we have reported in nearly three years,” commented Mr. Bergman. “Sales of Dental consumable merchandise have increased for eight consecutive quarters and Dental equipment sales and service revenues have increased for six consecutive quarters. We view this as a positive indication of continued gradual improvement in the dental market and of our strength in that business.”
-1-
more
North American Medical sales of $317.3 million increased 10.8%. “We are very pleased to report a second consecutive quarter of double-digit sales growth in our North American Medical business, and we believe that we continue to gain share in this market,” remarked Mr. Bergman.
North American Animal Health sales of $260.3 million increased 10.9%. “We are delighted to be reporting internal sales growth of nearly 11% and believe our performance is well in excess of market growth. We continue to drive sales by expanding the breadth and depth of our product offerings, and strengthening customer relationships,” commented Mr. Bergman.
International sales of $781.7 million increased 29.8%, consisting of 15.1% growth in local currencies and 14.7% growth related to foreign currency exchange.
“Solid International internal sales growth in local currencies during the quarter was complemented by the acquisition of Provet Holdings, which was completed at the beginning of this year. As we expected, we saw a significant increase in sales of dental equipment in Europe, particularly in Germany, following the biennial IDS trade show in March. This contributed to internal dental equipment growth of more than 4% in the second quarter for the International group as a whole,” added Mr. Bergman.
Technology and Value-Added Services sales of $62.1 million increased 28.3% during the quarter, consisting of 26.3% growth in local currencies and 2.0% growth related to foreign currency exchange.
“Our Technology and Value-Added Services group has posted double-digit sales growth in local currencies for five consecutive quarters, with growth in excess of 20% for the past three quarters,” explained Mr. Bergman. “Second quarter results include particular strength in our electronic services and financial services businesses.”
Stock Repurchase Plan
The Company announced that it repurchased 71,338 shares of its common stock during the second quarter at an average price of $70.09 per share. The impact of the repurchase of shares on second quarter diluted EPS was immaterial. At the end of the second quarter, the Company had $67.9 million authorized for future repurchases of its common stock.
Year-to-Date Results
For the first half of 2011, net sales of $4.1 billion increased 13.0% compared with the first half of 2010. This increase includes 10.0% growth in local currencies and 3.0% growth related to foreign currency exchange.
-2-
more
Net income attributable to Henry Schein, Inc. for the first half of 2011 was $171.0 million or $1.83 per diluted share, an increase of 11.6% and 10.9%, respectively, compared with first half 2010 adjusted net income, which excludes restructuring costs of $12.3 million or $0.09 per diluted share. EPS growth was 17.3% on an as-reported basis (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).
2011 EPS Guidance
Henry Schein today updated 2011 financial guidance, as follows:
|
·
|
2011 diluted EPS attributable to Henry Schein, Inc. is expected to be in the range of $3.92 to $3.98.
|
This compares to our previous guidance of $3.88 to $3.98.
|
·
|
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.
|
Second Quarter Conference Call Webcast
The Company will hold a conference call to discuss second 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.
About Henry Schein
Henry Schein, a Fortune 500® company and a member of the NASDAQ 100® Index, is the largest provider of health care products and services to office-based practitioners. The Company 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 practices, 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
-3-
more
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 more than 14,000 people and has operations or affiliates in 25 countries. The Company's net sales reached a record $7.5 billion in 2010. 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: recently enacted healthcare legislation; 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; general economic conditions; decreased customer demand and changes in vendor credit terms; disruptions in financial markets; 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.
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)
-4-
more
|
HENRY SCHEIN, INC.
|
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 25,
|
June 26,
|
June 25,
|
June 26,
|
|||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net sales
|
$ | 2,130,640 | $ | 1,849,401 | $ | 4,078,401 | $ | 3,609,711 | ||||||||
|
Cost of sales
|
1,518,416 | 1,303,757 | 2,900,355 | 2,551,034 | ||||||||||||
|
Gross profit
|
612,224 | 545,644 | 1,178,046 | 1,058,677 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Selling, general and administrative
|
461,009 | 407,638 | 902,531 | 804,627 | ||||||||||||
|
Restructuring costs
|
- | - | - | 12,285 | ||||||||||||
|
Operating income
|
151,215 | 138,006 | 275,515 | 241,765 | ||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
4,192 | 3,508 | 8,125 | 6,896 | ||||||||||||
|
Interest expense
|
(7,902 | ) | (9,185 | ) | (15,987 | ) | (18,272 | ) | ||||||||
|
Other, net
|
758 | 474 | 1,081 | 359 | ||||||||||||
|
Income before taxes, equity in earnings of affiliates
|
||||||||||||||||
|
and noncontrolling interests
|
148,263 | 132,803 | 268,734 | 230,748 | ||||||||||||
|
Income taxes
|
(47,340 | ) | (41,435 | ) | (86,493 | ) | (73,659 | ) | ||||||||
|
Equity in earnings of affiliates
|
4,133 | 1,795 | 5,786 | 3,326 | ||||||||||||
|
Net income
|
105,056 | 93,163 | 188,027 | 160,415 | ||||||||||||
|
Less: Net income attributable to noncontrolling interests
|
(10,581 | ) | (9,162 | ) | (17,057 | ) | (15,514 | ) | ||||||||
|
Net income attributable to Henry Schein, Inc.
|
$ | 94,475 | $ | 84,001 | $ | 170,970 | $ | 144,901 | ||||||||
|
Earnings per share attributable to Henry Schein, Inc.:
|
||||||||||||||||
|
Basic
|
$ | 1.04 | $ | 0.93 | $ | 1.88 | $ | 1.61 | ||||||||
|
Diluted
|
$ | 1.01 | $ | 0.90 | $ | 1.83 | $ | 1.56 | ||||||||
|
Weighted-average common shares outstanding:
|
||||||||||||||||
|
Basic
|
90,766 | 90,021 | 90,710 | 89,733 | ||||||||||||
|
Diluted
|
93,446 | 93,352 | 93,330 | 92,984 | ||||||||||||
-5-
more
|
HENRY SCHEIN, INC.
|
||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
(in thousands, except share and per share data)
|
||||||||
|
June 25,
|
December 25,
|
|||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 161,789 | $ | 150,348 | ||||
|
Accounts receivable, net of reserves of $61,216 and $56,267
|
963,073 | 885,784 | ||||||
|
Inventories, net
|
926,722 | 870,206 | ||||||
|
Deferred income taxes
|
54,178 | 48,951 | ||||||
|
Prepaid expenses and other
|
243,248 | 214,013 | ||||||
|
Total current assets
|
2,349,010 | 2,169,302 | ||||||
|
Property and equipment, net
|
270,021 | 252,573 | ||||||
|
Goodwill
|
1,512,702 | 1,424,794 | ||||||
|
Other intangibles, net
|
447,501 | 405,468 | ||||||
|
Investments and other
|
304,525 | 295,334 | ||||||
|
Total assets
|
$ | 4,883,759 | $ | 4,547,471 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 605,785 | $ | 590,029 | ||||
|
Bank credit lines
|
49,236 | 41,508 | ||||||
|
Current maturities of long-term debt
|
21,186 | 4,487 | ||||||
|
Accrued expenses:
|
||||||||
|
Payroll and related
|
170,314 | 172,746 | ||||||
|
Taxes
|
125,721 | 91,581 | ||||||
|
Other
|
264,703 | 267,736 | ||||||
|
Total current liabilities
|
1,236,945 | 1,168,087 | ||||||
|
Long-term debt
|
372,924 | 395,309 | ||||||
|
Deferred income taxes
|
197,538 | 190,225 | ||||||
|
Other liabilities
|
77,368 | 76,753 | ||||||
|
Total liabilities
|
1,884,775 | 1,830,374 | ||||||
|
Redeemable noncontrolling interests
|
424,164 | 304,140 | ||||||
|
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,
|
||||||||
|
92,384,610 outstanding on June 25, 2011 and
|
||||||||
|
91,939,477 outstanding on December 25, 2010 and
|
924 | 919 | ||||||
|
Additional paid-in capital
|
541,373 | 601,014 | ||||||
|
Retained earnings
|
1,928,138 | 1,779,178 | ||||||
|
Accumulated other comprehensive income
|
102,921 | 30,514 | ||||||
|
Total Henry Schein, Inc. stockholders' equity
|
2,573,356 | 2,411,625 | ||||||
|
Noncontrolling interests
|
1,464 | 1,332 | ||||||
|
Total stockholders' equity
|
2,574,820 | 2,412,957 | ||||||
|
Total liabilities, redeemable noncontrolling interests and stockholders' equity
|
$ | 4,883,759 | $ | 4,547,471 | ||||
-6-
more
|
HENRY SCHEIN, INC.
|
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 25,
|
June 26,
|
June 25,
|
June 26,
|
|||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net income
|
$ | 105,056 | $ | 93,163 | $ | 188,027 | $ | 160,415 | ||||||||
|
Adjustments to reconcile net income to net cash
|
||||||||||||||||
|
provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
29,121 | 25,772 | 57,469 | 50,344 | ||||||||||||
|
Amortization of bond discount
|
- | 1,587 | - | 3,135 | ||||||||||||
|
Stock-based compensation expense
|
9,615 | 6,857 | 17,960 | 12,999 | ||||||||||||
|
Provision for losses on trade and other accounts receivable
|
994 | 1,328 | 2,722 | 2,322 | ||||||||||||
|
Benefit from deferred income taxes
|
(3,493 | ) | (6,103 | ) | (10,265 | ) | (5,831 | ) | ||||||||
|
Undistributed earnings of affiliates
|
(4,133 | ) | (1,795 | ) | (5,786 | ) | (3,326 | ) | ||||||||
|
Other
|
407 | 1,288 | 2,242 | 2,649 | ||||||||||||
|
Changes in operating assets and liabilities, net of acquisitions:
|
||||||||||||||||
|
Accounts receivable
|
(20,892 | ) | (26,460 | ) | (9,902 | ) | (33,854 | ) | ||||||||
|
Inventories
|
10,846 | 17,782 | 3,902 | 32,264 | ||||||||||||
|
Other current assets
|
(9,969 | ) | (26,141 | ) | (11,100 | ) | (18,411 | ) | ||||||||
|
Accounts payable and accrued expenses
|
20,161 | 20,035 | (49,977 | ) | (73,718 | ) | ||||||||||
|
Net cash provided by operating activities
|
137,713 | 107,313 | 185,292 | 128,988 | ||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Purchases of fixed assets
|
(10,306 | ) | (8,480 | ) | (20,764 | ) | (17,542 | ) | ||||||||
|
Payments for equity investments and business
|
||||||||||||||||
|
acquisitions, net of cash acquired
|
(10,022 | ) | (95,652 | ) | (143,636 | ) | (204,598 | ) | ||||||||
|
Purchases of available-for-sale securities
|
- | - | - | (26,984 | ) | |||||||||||
|
Proceeds from sales of available-for-sale securities
|
50 | 100 | 2,150 | 1,400 | ||||||||||||
|
Proceeds from maturities of available-for-sale securities
|
- | 11,996 | - | 11,996 | ||||||||||||
|
Other
|
(1,078 | ) | 1,027 | 230 | 307 | |||||||||||
|
Net cash used in investing activities
|
(21,356 | ) | (91,009 | ) | (162,020 | ) | (235,421 | ) | ||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Proceeds from (repayments of) bank borrowings
|
(47,989 | ) | 263 | 7,671 | (668 | ) | ||||||||||
|
Proceeds from issuance of long-term debt
|
101 | - | 3,101 | - | ||||||||||||
|
Principal payments for long-term debt
|
(22,390 | ) | (48,332 | ) | (23,916 | ) | (50,175 | ) | ||||||||
|
Proceeds from issuance of stock upon exercise of stock options
|
9,124 | 5,756 | 27,938 | 21,036 | ||||||||||||
|
Payments for repurchases of common stock
|
(5,000 | ) | - | (32,098 | ) | - | ||||||||||
|
Excess tax benefits related to stock-based compensation
|
1,055 | 1,829 | 6,852 | 6,351 | ||||||||||||
|
Distributions to noncontrolling shareholders
|
(5,355 | ) | (6,438 | ) | (6,417 | ) | (7,736 | ) | ||||||||
|
Acquisition of noncontrolling interests in subsidiaries
|
(3,000 | ) | - | (3,366 | ) | (10,000 | ) | |||||||||
|
Other
|
- | (90 | ) | (90 | ) | (180 | ) | |||||||||
|
Net cash provided by financing activities
|
(73,454 | ) | (47,012 | ) | (20,325 | ) | (41,372 | ) | ||||||||
|
Net change in cash and cash equivalents
|
42,903 | (30,708 | ) | 2,947 | (147,805 | ) | ||||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
2,174 | (3,564 | ) | 8,494 | (2,233 | ) | ||||||||||
|
Cash and cash equivalents, beginning of period
|
116,712 | 355,388 | 150,348 | 471,154 | ||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 161,789 | $ | 321,116 | $ | 161,789 | $ | 321,116 | ||||||||
Note: Certain prior period amounts have been reclassified to conform to the current presentation.
-7-
more
|
Exhibit A
|
|||||||||||
|
Henry Schein, Inc.
|
|||||||||||
|
2011 Second Quarter
|
|||||||||||
|
Sales Growth Rate Summary
|
|||||||||||
|
(unaudited)
|
|||||||||||
|
Q2 2011 over Q2 2010
|
|||||||||||
|
Consolidated
|
N.A.
Dental
|
N.A.
Medical
|
N.A. Animal
Health
|
International
|
Technology/
VAS
|
||||||
|
Internal Sales Growth
|
5.6%
|
3.4%
|
8.7%
|
10.9%
|
3.8%
|
12.6%
|
|||||
|
Acquisitions
|
4.5%
|
0.6%
|
2.1%
|
0.0%
|
11.3%
|
13.7%
|
|||||
|
Local Currency Sales Growth
|
10.1%
|
4.0%
|
10.8%
|
10.9%
|
15.1%
|
26.3%
|
|||||
|
Foreign Currency Exchange
|
5.1%
|
0.7%
|
0.0%
|
0.0%
|
14.7%
|
2.0%
|
|||||
|
Total Sales Growth
|
15.2%
|
4.7%
|
10.8%
|
10.9%
|
29.8%
|
28.3%
|
|||||
|
Q2 YTD 2011 over Q2 YTD 2010
|
|||||||||||
|
Consolidated
|
N.A.
Dental
|
N.A.
Medical
|
N.A. Animal
Health
|
International
|
Technology/
VAS
|
||||||
|
Internal Sales Growth
|
4.7%
|
3.2%
|
9.3%
|
9.3%
|
1.9%
|
13.2%
|
|||||
|
Acquisitions
|
5.3%
|
2.3%
|
2.3%
|
1.9%
|
10.5%
|
11.5%
|
|||||
|
Local Currency Sales Growth
|
10.0%
|
5.5%
|
11.6%
|
11.2%
|
12.4%
|
24.7%
|
|||||
|
Foreign Currency Exchange
|
3.0%
|
0.7%
|
0.0%
|
0.0%
|
8.1%
|
1.4%
|
|||||
|
Total Sales Growth
|
13.0%
|
6.2%
|
11.6%
|
11.2%
|
20.5%
|
26.1%
|
|||||
-8-
more
|
Exhibit B
|
||||||||||||||||||||||||
|
Henry Schein, Inc.
|
||||||||||||||||||||||||
|
2011 Second Quarter and YTD
|
||||||||||||||||||||||||
|
Reconciliation of GAAP results of net income attributable to Henry Schein, Inc. to
|
||||||||||||||||||||||||
|
non-GAAP results of net income attributable to Henry Schein, Inc.
|
||||||||||||||||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||
|
Second Quarter
|
YTD
|
|||||||||||||||||||||||
|
%
|
%
|
|||||||||||||||||||||||
|
2011
|
2010
|
Growth
|
2011
|
2010
|
Growth
|
|||||||||||||||||||
|
From Net Income Attributable to Henry Schein, Inc.
|
||||||||||||||||||||||||
|
Net Income Attributable to Henry Schein, Inc.
|
$ | 94,475 | $ | 84,001 | 12.5 | % | $ | 170,970 | $ | 144,901 | 18.0 | % | ||||||||||||
|
Diluted EPS from Net Income attributable to Henry
|
||||||||||||||||||||||||
|
Schein, Inc.
|
$ | 1.01 | $ | 0.90 | 12.2 | % | $ | 1.83 | $ | 1.56 | 17.3 | % | ||||||||||||
|
Non-GAAP Adjustments (after-tax)
|
||||||||||||||||||||||||
|
Restructuring costs
|
$ | - | $ | - | $ | - | $ | 8,260 | ||||||||||||||||
|
Net Income attributable to Henry Schein, Inc.
|
$ | 0 | $ | 0 | $ | 0 | $ | 8,260 | ||||||||||||||||
|
Diluted EPS from Net Income attributable to Henry Schein, Inc.
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.09 | ||||||||||||||||
|
Adjusted Results From Net Income Attributable to
|
||||||||||||||||||||||||
|
Henry Schein, Inc.
|
||||||||||||||||||||||||
|
Net Income attributable to Henry Schein, Inc.
|
$ | 94,475 | $ | 84,001 | 12.5 | % | $ | 170,970 | $ | 153,161 | 11.6 | % | ||||||||||||
|
Diluted EPS from Net Income attributable to Henry
|
||||||||||||||||||||||||
|
Schein, Inc.
|
$ | 1.01 | $ | 0.90 | 12.2 | % | $ | 1.83 | $ | 1.65 | 10.9 | % | ||||||||||||
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.
###
-9-