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)         

May 3, 2016

 

 

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 May 3, 2016, Henry Schein, Inc. issued a press release reporting the financial results for the three months ended March 26, 2016.  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 May 3, 2016.

 

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) 

 

May 3, 2016

 

EXHIBIT INDEX

 

Exhibit No.

Description

99.1

Press Release dated May 3, 2016.

 

 


 

 

  

 

release

 


 

 

 

 

 
FOR IMMEDIATE RELEASE

 

HENRY SCHEIN REPORTS RECORD FIRST QUARTER RESULTS

 

Adjusted EPS up 10.2% to $1.41

Affirms 2016 guidance range

 

MELVILLE, N.Y., May 3, 2016 – Henry Schein, Inc. (NASDAQ: HSIC), the world’s largest provider of health care products and services to office-based dental, animal health and medical practitioners, today reported record first quarter financial results.

Net sales for the quarter ended March 26, 2016 were $2.7 billion, an increase of 10.1% compared with the first quarter of 2015.  This consisted of 12.0% growth in local currencies and a 1.9% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 9.3% and acquisition growth was 2.7% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the first quarter of 2016 was $113.8 million, or $1.37 per diluted share.  Excluding restructuring costs of $4.1 million pretax or $0.04 per diluted share, adjusted net income attributable to Henry Schein, Inc. for the first quarter of 2016 was $116.8 million or $1.41 per diluted share.  This represents growth of 7.7% and 10.2%, respectively, compared with the first quarter of 2015, excluding restructuring costs (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

“We are pleased with our first-quarter financial results, and we believe we gained market share in each of our business groups.  The global markets we serve remained generally healthy, and although we faced continued headwinds from foreign currency exchange in our international business, the impact was far less than in 2015,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  “Double-digit growth in adjusted diluted EPS represents a solid start to the year.  We also are pleased to affirm guidance for 2016 adjusted diluted EPS, which represents growth of 10% to 12% compared with adjusted 2015 results.”

Dental sales of $1.3 billion increased 4.1%, consisting of 6.1% growth in local currencies and a 2.0% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 4.9% and acquisition growth was 1.2%.  The 4.9% internal growth in local currencies included 6.4% growth in North America and 2.3% growth internationally.

 

-1-

more


 

 “In North America, consumable merchandise internal sales growth in local currencies was 4.6%, which we believe reflects continued healthy patient traffic to dental offices as well as market share gains.  Equipment sales and service internal sales growth in local currencies of 13.5% was excellent and was driven by sales of high-tech equipment,” commented Mr. Bergman.  “International consumable merchandise internal sales growth in local currencies was 1.6% and was led by France, Australia and Spain.  International equipment sales and service internal sales in local currencies increased 4.3% over the prior year, with particular strength in Germany, France and Australia.” 

“During the quarter we expanded our presence in Japan by acquiring a 50% interest in the One Piece subsidiary of J. Morita, one of the world’s largest manufacturers and distributors of dental equipment and supplies,” he added.  “We also signed an agreement to acquire a majority interest in Dental Cremer, a distributor of dental supplies and equipment in Brazil.”

Animal Health sales of $771.4 million increased 12.7%, consisting of 15.6% growth in local currencies and a 2.9% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 9.8% and acquisition growth was 5.8%.  The 9.8% internal growth in local currencies included 16.7% growth in North America and 3.1% growth internationally.

“Normalizing Animal Health results to account for the impact of certain products switching between agency sales and direct sales, internal sales growth in local currencies was 5.2% for the quarter, including 7.4% growth in North America,” commented Mr. Bergman.  “Growth in our Animal Health group benefitted from multiple strategic acquisitions made during 2015, in particular in Europe.”

Medical sales of $538.1 million increased 21.3%, consisting of 21.5% growth in local currencies and a 0.2% decline related to foreign currency exchange.  In local currencies, sales increased 21.5%, all internally generated. 

“When normalizing results for the impact of agency sales in the prior year, North America Medical internal sales growth was 11.2%.  This represents the fifth consecutive quarter of double-digit sales gains.  This growth reflects continued success with large group practices and integrated delivery networks,” remarked Mr. Bergman. 

Technology and Value-Added Services sales of $101.7 million increased 18.6%, including 19.9% growth in local currencies and a 1.3% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 7.5% and acquisition growth was 12.4%.

 “North America Technology and Value-Added Services internal sales growth was 8.0% in local currencies, representing the highest growth rate in nearly two years and reflecting particular strength in software and financial services.  International internal growth in local currencies was 5.1%,” commented Mr. Bergman.  “Early in the quarter, we completed the acquisition of a majority interest in Vetstreet, a leading domestic provider of marketing solutions and health information analytics, and a month later we acquired RxWorks, a practice management software company serving veterinarians in Australia, New Zealand, the U.K. and the Netherlands.  Both transactions strengthen our position of leadership and add value to our customers worldwide.”

 

 

-2-

more


 

Stock Repurchase Plan

The Company announced that it repurchased approximately 664,000 shares of its common stock during the first quarter at an average price of $150.51 per share, or approximately $100 million.  The impact of the repurchase of shares on first-quarter diluted EPS was less than one cent.  At the close of the first quarter, Henry Schein had approximately $300 million authorized for future repurchases of its common stock.

 

2016 EPS Guidance

Henry Schein today affirms 2016 financial guidance, as follows:

 

·         For 2016, the Company expects adjusted diluted EPS attributable to Henry Schein, Inc. to be $6.55 to $6.65, which represents growth of 10% to 12% compared with 2015 adjusted diluted EPS of $5.96.  (See Exhibit C for reconciliation of 2016 GAAP EPS guidance and growth rates to non-GAAP guidance and growth rates.)

·         Guidance for 2016 adjusted 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, or restructuring costs, which are expected to be in the range of $0.10 to $0.13 per diluted share.

 

First-Quarter Conference Call Webcast

The Company will hold a conference call to discuss first-quarter financial results today, beginning at 10:00 a.m. Eastern time.  Individual investors are invited to listen to the conference call through Henry Schein’s website at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.

 

About Henry Schein, Inc.

Henry Schein, Inc. (NASDAQ:HSIC) is the world’s largest provider of health care products and services to office-based dental, animal health and medical practitioners. The Company also serves dental laboratories, government and institutional health care clinics, and other alternate care sites. A Fortune 500® Company and a member of the S&P 500® and the NASDAQ 100® indexes, Henry Schein employs nearly 19,000 Team Schein Members and serves more than 1 million customers.

The Company offers a comprehensive selection of products and services, including value-added solutions for operating efficient practices and delivering high-quality care. Henry Schein operates through a centralized and automated distribution network, with a selection of more than 110,000 branded products and Henry Schein private-brand products in stock, as well as more than 150,000 additional products available as special-order items. The Company also offers its customers exclusive, innovative technology solutions, including practice management software and e-commerce solutions, as well as a broad range of financial services.                                         

 

-3-

more


 

Headquartered in Melville, N.Y., Henry Schein has operations or affiliates in 33 countries. The Company’s sales reached a record $10.6 billion in 2015, and have grown at a compound annual rate of approximately 15 percent since Henry Schein became a public company in 1995. For more information, visit Henry Schein at www.henryschein.com, Facebook.com/HenrySchein and @HenrySchein on Twitter

 

Cautionary Note Regarding Forward-Looking Statements and Use of Non-GAAP Financial Information

 

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 United States Securities and Exchange Commission, or 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: effects of a highly competitive and consolidating market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; increases in shipping costs for our products or other service issues with our third-party shippers; general global macroeconomic conditions; disruptions in financial markets; volatility of the market price of our common stock; changes in the health care industry; implementation of health care laws; failure to comply with regulatory requirements and data privacy laws; risks associated with our global operations; transitional challenges associated with acquisitions and joint ventures, including the failure to achieve anticipated synergies; financial risks associated with acquisitions and joint ventures; litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; increased competition by third party online commerce sites; risks from disruption to our information systems; cyberattacks or other privacy or data security breaches; 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


 

Included within the press release are non-GAAP financial measures that supplement the Company’s Consolidated Statements of Income prepared under generally accepted accounting principles (GAAP).  These non-GAAP financial measures adjust the Company’s actual results prepared under GAAP to exclude certain items.  In the schedules attached to this press release, the non-GAAP measures have been reconciled to and should be considered together with the Consolidated Statements of Income.  These non-GAAP measures are not meant as a substitute for GAAP, but are included solely for informational and comparative purposes.  The Company’s management believes that this information assists in evaluating operational trends, financial performance, and cash generating capacity.  However, the non-GAAP financial measures should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

-5-

more


 

CONTACTS:        Investors 

Steven Paladino

Executive Vice President and Chief Financial Officer

steven.paladino@henryschein.com

(631) 843-5500

 

Carolynne Borders

Vice President, Investor Relations

carolynne.borders@henryschein.com

(631) 390-8105

                 

Media

Gerard Meuchner

Vice President, Chief Global Communications Officer

gerard.meuchner@henryschein.com

(631) 390-8227

 

(TABLES TO FOLLOW)

 

 

  

 

-6-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 26,

 

March 28,

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,712,956

 

$

2,463,646

Cost of sales

 

 

1,933,651

 

 

1,750,251

 

 

Gross profit

 

 

779,305

 

 

713,395

Operating expenses:

 

 

 

 

 

 

 

Selling, general and administrative

 

 

599,053

 

 

545,166

 

Restructuring costs

 

 

4,058

 

 

6,862

 

 

Operating income

 

 

176,194

 

 

161,367

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

 

3,348

 

 

3,455

 

Interest expense

 

 

(7,127)

 

 

(6,263)

 

Other, net

 

 

3,137

 

 

120

 

 

Income before taxes and equity in earnings of affiliates

 

 

175,552

 

 

158,679

Income taxes

 

 

(53,533)

 

 

(49,127)

Equity in earnings of affiliates

 

 

2,514

 

 

2,028

Net income

 

 

124,533

 

 

111,580

 

Less: Net income attributable to noncontrolling interests

 

 

(10,781)

 

 

(8,133)

Net income attributable to Henry Schein, Inc.

 

$

113,752

 

$

103,447

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Henry Schein, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.39

 

$

1.24

 

Diluted

 

$

1.37

 

$

1.22

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

 

81,568

 

 

83,230

 

Diluted

 

 

82,739

 

 

84,715

 

-7-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 26,

 

December 26,

 

 

 

 

 

2016

 

2015

 

 

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

71,614

 

$

72,086

 

Accounts receivable, net of reserves of $75,171 and $77,008

 

 

1,274,950

 

 

1,229,816

 

Inventories, net

 

 

1,500,369

 

 

1,509,957

 

Deferred income taxes

 

 

60,105

 

 

58,159

 

Prepaid expenses and other

 

 

363,965

 

 

361,082

 

 

 

Total current assets

 

 

3,271,003

 

 

3,231,100

Property and equipment, net

 

 

324,283

 

 

318,476

Goodwill

 

 

1,925,111

 

 

1,907,593

Other intangibles, net

 

 

603,249

 

 

592,971

Investments and other

 

 

476,924

 

 

454,600

 

 

 

Total assets

 

$

6,600,570

 

$

6,504,740

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

809,124

 

$

1,005,798

 

Bank credit lines

 

 

424,030

 

 

328,631

 

Current maturities of long-term debt

 

 

17,333

 

 

17,331

 

Accrued expenses:

 

 

 

 

 

 

 

 

Payroll and related

 

 

218,284

 

 

258,416

 

 

Taxes

 

 

159,635

 

 

161,760

 

 

Other

 

 

359,098

 

 

375,061

 

 

 

Total current liabilities

 

 

1,987,504

 

 

2,146,997

Long-term debt

 

 

666,283

 

 

463,752

Deferred income taxes

 

 

257,877

 

 

252,862

Other liabilities

 

 

242,675

 

 

212,121

 

 

 

Total liabilities

 

 

3,154,339

 

 

3,075,732

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

529,997

 

 

542,194

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,

 

 

 

 

 

 

 

 

82,060,382 outstanding on March 26, 2016 and

 

 

 

 

 

 

 

 

82,415,320 outstanding on December 26, 2015

 

 

821

 

 

824

 

Additional paid-in capital

 

 

188,769

 

 

207,374

 

Retained earnings

 

 

2,933,805

 

 

2,895,997

 

Accumulated other comprehensive loss

 

 

(209,697)

 

 

(219,939)

 

 

Total Henry Schein, Inc. stockholders' equity

 

 

2,913,698

 

 

2,884,256

 

Noncontrolling interests

 

 

2,536

 

 

2,558

 

 

 

Total stockholders' equity

 

 

2,916,234

 

 

2,886,814

 

 

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

6,600,570

 

$

6,504,740

 

-8-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

March 26,

 

March 28,

 

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

124,533

 

$

111,580

 

Adjustments to reconcile net income to net cash used in

 

 

 

 

 

 

 

 

operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

40,967

 

 

37,149

 

 

 

Stock-based compensation expense

 

 

14,144

 

 

8,499

 

 

 

Provision for losses on trade and other accounts receivable

 

 

580

 

 

1,251

 

 

 

Provision for deferred income taxes

 

 

6,963

 

 

4,770

 

 

 

Equity in earnings of affiliates

 

 

(2,514)

 

 

(2,028)

 

 

 

Distributions from equity affiliates

 

 

2,181

 

 

2,335

 

 

 

Changes in unrecognized tax benefits

 

 

1,369

 

 

1,268

 

 

 

Other

 

 

962

 

 

3,680

 

 

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(39,767)

 

 

(9,861)

 

 

 

 

Inventories

 

 

13,930

 

 

(11,906)

 

 

 

 

Other current assets

 

 

(24,918)

 

 

(3,659)

 

 

 

 

Accounts payable and accrued expenses

 

 

(239,942)

 

 

(169,732)

Net cash used in operating activities

 

 

(101,512)

 

 

(26,654)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of fixed assets

 

 

(12,605)

 

 

(15,493)

 

Payments for equity investments and business

 

 

 

 

 

 

 

 

acquisitions, net of cash acquired

 

 

(52,562)

 

 

(13,637)

 

Other

 

 

(5,829)

 

 

(1,185)

Net cash used in investing activities

 

 

(70,996)

 

 

(30,315)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from (repayments of) bank borrowings

 

 

95,111

 

 

(19,886)

 

Proceeds from issuance of debt

 

 

210,000

 

 

125,000

 

Debt issuance costs

 

 

(58)

 

 

-

 

Principal payments for long-term debt

 

 

(7,554)

 

 

(736)

 

Proceeds from issuance of stock upon exercise of stock options

 

 

6,398

 

 

7,577

 

Payments for repurchases of common stock

 

 

(99,997)

 

 

(75,707)

 

Excess tax benefits related to stock-based compensation

 

 

-

 

 

2,844

 

Distributions to noncontrolling shareholders

 

 

(2,096)

 

 

(3,113)

 

Acquisitions of noncontrolling interests in subsidiaries

 

 

(32,711)

 

 

(205)

Net cash provided by financing activities

 

 

169,093

 

 

35,774

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

2,943

 

 

(9,077)

Net change in cash and cash equivalents

 

 

(472)

 

 

(30,272)

Cash and cash equivalents, beginning of period

 

 

72,086

 

 

89,474

Cash and cash equivalents, end of period

 

$

71,614

 

$

59,202

 

 

 

 

 

 

 

 

 

 

 

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

 

 

 

 

-9-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit A - QTD Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

 

2016 First Quarter

 

Sales Summary

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 2016 over Q1 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global

Q1 2016

 

Q1 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,301,755

 

$

1,250,073

 

4.1%

 

-2.0%

 

6.1%

 

1.2%

 

4.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

771,413

 

 

684,324

 

12.7%

 

-2.9%

 

15.6%

 

5.8%

 

9.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

538,117

 

 

443,533

 

21.3%

 

-0.2%

 

21.5%

 

0.0%

 

21.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

2,611,285

 

 

2,377,930

 

9.8%

 

-1.9%

 

11.7%

 

2.3%

 

9.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

101,671

 

 

85,716

 

18.6%

 

-1.3%

 

19.9%

 

12.4%

 

7.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Global

$

2,712,956

 

$

2,463,646

 

10.1%

 

-1.9%

 

12.0%

 

2.7%

 

9.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

Q1 2016

 

Q1 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

834,837

 

$

789,183

 

5.8%

 

-1.0%

 

6.8%

 

0.4%

 

6.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

399,327

 

 

338,349

 

18.0%

 

-0.1%

 

18.1%

 

1.4%

 

16.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

519,441

 

 

424,644

 

22.3%

 

0.0%

 

22.3%

 

0.0%

 

22.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

1,753,605

 

 

1,552,176

 

13.0%

 

-0.5%

 

13.5%

 

0.5%

 

13.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

86,018

 

 

70,665

 

21.7%

 

-0.3%

 

22.0%

 

14.0%

 

8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total North America

$

1,839,623

 

$

1,622,841

 

13.4%

 

-0.5%

 

13.9%

 

1.1%

 

12.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

Q1 2016

 

Q1 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

466,918

 

$

460,890

 

1.3%

 

-3.7%

 

5.0%

 

2.7%

 

2.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

372,086

 

 

345,975

 

7.5%

 

-5.7%

 

13.2%

 

10.1%

 

3.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

18,676

 

 

18,889

 

-1.1%

 

-3.1%

 

2.0%

 

0.0%

 

2.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

857,680

 

 

825,754

 

3.9%

 

-4.5%

 

8.4%

 

5.8%

 

2.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

15,653

 

 

15,051

 

4.0%

 

-5.7%

 

9.7%

 

4.6%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total International

$

873,333

 

$

840,805

 

3.9%

 

-4.5%

 

8.4%

 

5.7%

 

2.7%

 

 

Note: Certain prior period amounts have been reclassified to conform to the current period presentation.

 

-10-

more


 

 

 

 

 

 

 

 

 

 

 

Exhibit B

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

 

2016 First Quarter

 

Reconciliation of reported GAAP net income and diluted EPS attributable to Henry Schein, Inc. to

 

non-GAAP net income and diluted EPS attributable to Henry Schein, Inc.

 

(in thousands, except per share data)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter

 

 

 

 

 

 

 

 

 

%

 

 

 

 

2016

 

 

2015

 

Growth

 

 

Net Income attributable to Henry Schein, Inc.

$

113,752

 

$

103,447

 

10.0

%

 

Diluted EPS attributable to Henry Schein, Inc.

$

1.37

 

$

1.22

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments (after-tax)

 

 

 

 

 

 

 

 

 

Restructuring costs (1)

$

3,044

 

$

5,002

 

 

 

 

Total non-GAAP adjustments to Net Income attributable to

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

$

3,044

 

$

5,002

 

 

 

 

Total non-GAAP adjustments to diluted EPS attributable to

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

$

0.04

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Net Income attributable to Henry Schein, Inc.

$

116,796

 

$

108,449

 

7.7

%

 

Non-GAAP diluted EPS attributable to Henry Schein, Inc.

$

1.41

 

$

1.28

 

10.2

%

 

Management believes that non-GAAP financial measures assist it in evaluating operational trends, financial performance, and cash generating capacity and are presented solely for informational and comparative purposes.  However, non-GAAP financial measures should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

(1)   Represents $4,058 of restructuring costs, net of $1,014 tax benefit, resulting in an after-tax effect of $3,044 for the three months ended March 26, 2016 and $6,862 of restructuring costs, net of $1,860 tax benefit, resulting in an after-tax effect of $5,002 for the three months ended March 28, 2015.

 

  

 

-11-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit C

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

Reconciliation of 2016 GAAP EPS Guidance and Growth Rates to Non-GAAP EPS Guidance and Growth Rates

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 EPS Guidance

 

 

 Actual 2015

 

EPS Growth

 

 

Low

 

 

High

 

 

EPS

 

Low

 

High

GAAP Earnings Per Share

$

6.42

 

$

6.52

 

$

5.69

 

13%

 

15%

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring Costs (1)

 

0.13

 

 

0.13

 

 

0.32

 

 

 

 

Tax Benefit (2)

 

-

 

 

-

 

 

(0.05

)

 

 

 

Non-GAAP Earnings Per Share

$

6.55

 

$

6.65

 

$

5.96

 

10%

 

12%

 

 

 

 

 

 

 

 

 

 

 

 

 

Management believes that non-GAAP financial measures assist it in evaluating operational trends, financial performance, and cash generating capacity and are presented solely for informational and comparative purposes.  However, non-GAAP financial measures should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Restructuring costs for 2016 represent the high end of the estimated range of $0.10 to $0.13 per diluted share.  Amount for 2015 represents the actual EPS impact as reported.

(2) Represents an income tax benefit from a favorable tax ruling received during 2015 by a subsidiary, net of noncontrolling interest.

 

 

-12-

###