Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record Third Quarter Financial Results

11/06/17
Adjusts 2017 full year diluted EPS guidance range, introduces 2018 diluted EPS guidance

MELVILLE, N.Y., Nov. 6, 2017 /PRNewswire/ -- 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 third quarter financial results. All per share figures in this news release reflect the 2-for-1 common stock split that Henry Schein completed during the third quarter of 2017.

Net sales for the quarter ended September 30, 2017 were $3.2 billion, an increase of 10.3% compared with the third quarter of 2016. This consisted of 8.8% growth in local currencies and a 1.5% increase related to foreign currency exchange. In local currencies, internal sales growth was 4.8% and acquisition growth was 4.0% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the third quarter of 2017 was $138.0 million, or $0.87 per diluted share. Compared with the GAAP results for the third quarter of 2016, this represents growth of 3.2% and 6.1%, respectively. Compared with the non-GAAP results for the third quarter of 2016, this represents growth of 0.2% and 3.6%, respectively. Note that third quarter 2016 non-GAAP results exclude restructuring costs of $5.4 million pretax or $0.02 per diluted share (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP net income and EPS).

"Solid overall sales results for the quarter reflect continued success with our comprehensive offering of products and value-added services that drive internal growth, complemented by strategic acquisitions," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein. "Third quarter sales growth was negatively impacted by approximately 30 basis points due to the recent hurricanes in the U.S. as well as a difficult comparable in dental equipment sales as we reported double-digit sales growth in the third quarter of 2016 associated with a successful sales promotion."

Henry Schein is adjusting its 2017 full year EPS guidance range to reflect growth of approximately 12% on a GAAP basis, versus the comparable 2016 results. This reflects growth of 8% to 9% on a non-GAAP basis, which excludes litigation settlement expenses and a fourth quarter loss associated with Henry Schein's divestiture of its equity ownership in E4D Technologies, versus the comparable 2016 results. The Company also is introducing 2018 EPS guidance that reflects growth of 11% to 14% compared with the midpoint of the Company's 2017 GAAP guidance range and 7% to 10% compared with the midpoint of the Company's 2017 non-GAAP guidance range.

"During 2018 and beyond, we expect to continue to make progress with our focus on increasing sales of higher-margin products, as well as improving operating efficiencies to achieve long-term EPS growth," Mr. Bergman added.

Dental sales of $1.5 billion increased 11.1%, consisting of 9.1% growth in local currencies and a 2.0% increase related to foreign currency exchange. In local currencies, internal sales growth was 1.6% and acquisition growth was 7.5%. The 1.6% internal growth in local currencies included 0.8% growth in North America and 3.2% growth internationally.

"In North America, dental consumable merchandise internal sales growth in local currencies was 1.3%, which was negatively impacted by approximately 140 basis points due to recent hurricanes and the loss of a previously disclosed large DSO contract. We continue to expect stable market growth for dental consumable merchandise," commented Mr. Bergman. "North America dental equipment internal sales growth in local currencies declined by 0.7%, which was negatively impacted by approximately 170 basis points due to recent hurricanes and the loss of the previously disclosed DSO contract, and reflects a difficult prior-year comparison, when we achieved 13.3% growth. We are fully committed to offering a broad set of solutions to advance digital dentistry, and are pleased with the initial reception from customers in North America following the addition of the full line of Dentsply Sirona dental equipment."

Henry Schein now has access to a comprehensive offering of digital prosthetic equipment solutions and therefore, recently divested its equity investment in E4D Technologies. This is consistent with the Company's strategy to offer a comprehensive selection of dental equipment solutions to customers through an open-architecture market approach. The Company also now has broad access to digital prosthetic materials and as a result, recently divested its ownership position in a company that produces materials used for manufacturing lab restorations and distributes dental products in China. Henry Schein believes it continues to be well-positioned in the global dental lab market, providing solutions for digital restorations that are outsourced to lab facilities. In addition to Dentsply Sirona, Henry Schein will continue to represent the complete lines from other key suppliers, including 3M, 3Shape, A-dec, Danaher, Ivoclar, Midmark, Planmeca, and many others.

Mr. Bergman continued, "In local currencies, international dental consumable merchandise internal sales growth was 3.4% and international dental equipment internal sales growth was 2.6%."

Animal Health sales of $882.6 million increased 11.7%, consisting of 9.9% growth in local currencies and a 1.8% increase related to foreign currency exchange. In local currencies, internal sales growth was 8.0% and acquisition growth was 1.9%. The 8.0% internal growth in local currencies included 9.0% growth in North America, which was negatively impacted by approximately 50 basis points due to recent hurricanes, and 6.9% growth internationally.

"Global Animal Health internal sales growth in local currencies reflects strong execution across our global business," commented Mr. Bergman. "We believe these gains are due to the breadth of our value-added solutions offering, including an enhanced product portfolio featuring software, diagnostic equipment, and surgical instruments."

Medical sales of $690.8 million increased 8.0%, consisting of 7.9% growth in local currencies, and a 0.1% increase related to foreign currency exchange. In local currencies, internal sales growth was 7.8%, which was negatively impacted by approximately 25 basis points due to recent hurricanes, and acquisition growth was 0.1%.

"The large group practice segment of the market contributed to solid sales growth in our Medical group during the quarter. This success reflects our commitment to solutions that help customers provide quality care and increase value in the delivery of health care services," remarked Mr. Bergman.

Technology and Value-Added Services sales of $109.0 million increased 4.1%, including 3.7% growth in local currencies and a 0.4% increase related to foreign currency exchange. In local currencies, internal sales growth was 3.0% and acquisition growth was 0.7%.

"In North America, Technology and Value-Added Services internal sales growth of 2.0% in local currencies was impacted by lower dental software sales and financial services revenue, which is primarily related to lower dental equipment sales versus the prior year third quarter," said Mr. Bergman. "In international markets, we delivered solid internal sales growth in local currencies of 8.7%, highlighted by strong veterinary software revenue."   

Stock Repurchase Plan
The Company announced that during the third quarter it spent approximately $125.0 million to repurchase approximately 1.4 million shares of its common stock. The impact of the repurchase of shares on third quarter 2017 diluted EPS was immaterial. At the close of the third quarter, Henry Schein had approximately $425.0 million authorized for future repurchases of its common stock.

Year-to-Date Results
Net sales for the first nine months of 2017 were $9.1 billion, an increase of 8.2% compared with the first nine months of 2016. This consisted of 8.4% growth in local currencies and a decline of 0.2% related to foreign currency exchange.  In local currencies, internal sales growth was 5.0% and acquisition growth was 3.4% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the first nine months of 2017 was $414.8 million, or $2.61 per diluted share on a GAAP basis, an increase of 12.9% and 17.0%, respectively, compared with the first nine months of 2016. Excluding the second quarter 2017 litigation settlement expense of $5.3 million pretax or $0.02 per diluted share, non-GAAP net income attributable to Henry Schein, Inc. for the first nine months of 2017 was $418.0 million or $2.63 per diluted share, an increase of 7.2% and 11.0%, respectively, compared with non-GAAP results for the first nine months of 2016, which excluded restructuring costs (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP net income and EPS).

2017 EPS Guidance
Henry Schein today adjusted its 2017 full year diluted EPS guidance range and now expects the following:

  • 2017 GAAP diluted EPS attributable to Henry Schein, Inc., which includes litigation settlement expenses, is expected to be $3.46 to $3.48. This guidance reflects growth of approximately 12% compared with 2016 GAAP diluted EPS of $3.10. The prior 2017 GAAP diluted EPS guidance range was $3.57 to $3.63.
  • 2017 non-GAAP diluted EPS, which excludes litigation settlement expenses and a fourth quarter loss associated with Henry Schein's divestiture of its equity ownership in E4D Technologies, is expected to be $3.59 to $3.61. This guidance reflects growth of 8% to 9% compared with 2016 non-GAAP diluted EPS of $3.31, which excluded restructuring charges of $0.21 per diluted share. The prior 2017 non-GAAP diluted EPS guidance range was $3.59 to $3.65
  • The Company notes that fiscal year 2017 includes one less week than fiscal year 2016.
  • Guidance for 2017 GAAP and non-GAAP diluted EPS 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. Guidance also assumes foreign exchange rates that are generally consistent with current levels.

2018 EPS Guidance
Henry Schein today introduced 2018 financial guidance, as follows:

  • 2018 diluted EPS attributable to Henry Schein, Inc. is expected to be $3.85 to $3.96. This guidance reflects growth of 11% to 14% compared with the midpoint of the Company's 2017 GAAP guidance range and growth of 7% to 10% compared with the midpoint of the Company's 2017 non-GAAP guidance range.
  • Guidance for 2018 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. Guidance also assumes foreign exchange rates that are generally consistent with current levels.

Third Quarter 2017 Conference Call Webcast
The Company will hold a conference call to discuss third quarter 2017 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 more than 22,000 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 120,000 branded products and Henry Schein private-brand products in stock, as well as more than 180,000 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.                                         

Headquartered in Melville, N.Y., Henry Schein has operations or affiliates in 33 countries. The Company's sales reached a record $11.6 billion in 2016, and have grown at a compound annual rate of approximately 15% 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 macro-economic conditions; risks associated with currency fluctuations; risks associated with political and economic uncertainty; 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.

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.  Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

(TABLES TO FOLLOW)

 

 

                               
                               

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

                               
           

Three Months Ended

   

Nine Months Ended

         

September 30,

 

September 24,

 

September 30,

 

September 24,

         

2017

 

2016

 

2017

 

2016

                               

Net sales

 

$

3,161,083

 

$

2,865,148

 

$

9,143,489

 

$

8,450,734

Cost of sales

   

2,325,029

   

2,077,473

   

6,645,342

   

6,083,748

   

Gross profit

   

836,054

   

787,675

   

2,498,147

   

2,366,986

Operating expenses:

                       
 

Selling, general and administrative

   

622,506

   

581,584

   

1,879,969

   

1,779,583

 

Restructuring costs

   

-

   

5,370

   

-

   

29,811

   

Operating income

   

213,548

   

200,721

   

618,178

   

557,592

Other income (expense):

                       
 

Interest income

   

4,793

   

3,141

   

13,204

   

10,045

 

Interest expense

   

(13,428)

   

(7,488)

   

(37,056)

   

(21,982)

 

Other, net

   

(194)

   

(199)

   

489

   

3,206

   

Income before taxes and equity in earnings

                       
     

of affiliates

   

204,719

   

196,175

   

594,815

   

548,861

Income taxes

   

(59,340)

   

(56,601)

   

(156,276)

   

(159,099)

Equity in earnings of affiliates

   

5,569

   

5,717

   

12,244

   

13,160

Net income

   

150,948

   

145,291

   

450,783

   

402,922

 

Less: Net income attributable to noncontrolling interests

   

(12,917)

   

(11,578)

   

(35,949)

   

(35,360)

Net income attributable to Henry Schein, Inc.

 

$

138,031

 

$

133,713

 

$

414,834

 

$

367,562

                               

Earnings per share attributable to Henry Schein, Inc.:

                       
                               
 

Basic

 

$

0.88

 

$

0.83

 

$

2.64

 

$

2.26

 

Diluted

 

$

0.87

 

$

0.82

 

$

2.61

 

$

2.23

                               

Weighted-average common shares outstanding:

                       
 

Basic

   

156,914

   

161,791

   

157,386

   

162,600

 

Diluted

   

158,271

   

163,710

   

158,866

   

164,635

 

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

 

 

 

 

                   
                   
                   

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

                   
         

September 30,

 

December 31,

         

2017

 

2016

         

(unaudited)

     

ASSETS

           

Current assets:

           
 

Cash and cash equivalents

 

$

79,879

 

$

62,381

 

Accounts receivable, net of reserves of $96,953 and $90,329

   

1,544,582

   

1,254,139

 

Inventories, net

   

1,692,256

   

1,635,750

 

Prepaid expenses and other

   

465,812

   

360,510

     

Total current assets

   

3,782,529

   

3,312,780

Property and equipment, net

   

361,708

   

333,906

Goodwill

   

2,224,657

   

2,019,740

Other intangibles, net

   

666,997

   

621,180

Investments and other

   

450,770

   

442,790

     

Total assets

 

$

7,486,661

 

$

6,730,396

                   

LIABILITIES AND STOCKHOLDERS' EQUITY

           

Current liabilities:

           
 

Accounts payable

 

$

1,029,138

 

$

977,249

 

Bank credit lines

   

631,865

   

437,476

 

Current maturities of long-term debt

   

17,247

   

65,923

 

Accrued expenses:

           
   

Payroll and related

   

251,849

   

266,463

   

Taxes

   

148,627

   

151,750

   

Other

   

358,421

   

391,785

     

Total current liabilities

   

2,437,147

   

2,290,646

Long-term debt

   

907,592

   

715,457

Deferred income taxes

   

91,786

   

51,589

Other liabilities

   

292,179

   

264,264

     

Total liabilities

   

3,728,704

   

3,321,956

                   

Redeemable noncontrolling interests

   

737,747

   

607,636

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,

           
   

156,952,738 outstanding on September 30, 2017 and

           
   

158,805,010 outstanding on December 31, 2016

   

1,570

   

1,588

 

Additional paid-in capital

   

-

   

126,742

 

Retained earnings

   

3,164,541

   

2,981,777

 

Accumulated other comprehensive loss

   

(154,472)

   

(317,041)

   

Total Henry Schein, Inc. stockholders' equity

   

3,011,639

   

2,793,066

 

Noncontrolling interests

   

8,571

   

7,738

     

Total stockholders' equity

   

3,020,210

   

2,800,804

   

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

7,486,661

 

$

6,730,396

 

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

 

 

 

 

                                 
                                 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

                                 
           

Three Months Ended

 

Nine Months Ended

           

September 30,

 

September 24,

 

September 30,

 

September 24,

           

2017

 

2016

 

2017

 

2016

                                 

Cash flows from operating activities:

                       
 

Net income

 

$

150,948

 

$

145,291

 

$

450,783

 

$

402,922

 

Adjustments to reconcile net income to net cash

                       
   

provided by operating activities:

                       
     

Depreciation and amortization

   

48,740

   

42,431

   

141,278

   

125,829

     

Stock-based compensation expense

   

12,632

   

16,171

   

31,987

   

43,627

     

Provision for losses on trade and other

                       
       

accounts receivable

   

2,932

   

946

   

6,981

   

1,736

     

Provision for (benefit from) deferred income taxes

   

4,185

   

(8,767)

   

8,600

   

(13,425)

     

Equity in earnings of affiliates

   

(5,569)

   

(5,717)

   

(12,244)

   

(13,160)

     

Distributions from equity affiliates

   

7,148

   

5,767

   

16,826

   

12,104

     

Changes in unrecognized tax benefits

   

974

   

2,348

   

(6,653)

   

4,799

     

Other

   

1,016

   

5,484

   

6,031

   

7,845

     

Changes in operating assets and liabilities,

                       
     

  net of acquisitions:

                       
       

Accounts receivable

   

(106,301)

   

(74,884)

   

(229,239)

   

(131,586)

       

Inventories

   

(88,464)

   

14,118

   

27,336

   

48,513

       

Other current assets

   

(13,134)

   

3,095

   

(70,833)

   

(35,781)

       

Accounts payable and accrued expenses

   

116,255

   

32,346

   

(63,352)

   

(75,355)

Net cash provided by operating activities

   

131,362

   

178,629

   

307,501

   

378,068

                                 

Cash flows from investing activities:

                       
 

Purchases of fixed assets

   

(18,350)

   

(18,345)

   

(55,315)

   

(44,525)

 

Payments for equity investments and business

                       
   

acquisitions, net of cash acquired

   

(109,200)

   

(34,102)

   

(258,786)

   

(126,543)

 

Other

   

(1,822)

   

(7,001)

   

(6,694)

   

(8,766)

Net cash used in investing activities

   

(129,372)

   

(59,448)

   

(320,795)

   

(179,834)

                                 

Cash flows from financing activities:

                       
 

Proceeds from (repayments of) bank borrowings

   

54,288

   

94,205

   

193,550

   

(3,274)

 

Proceeds from issuance of long-term debt

   

100,440

   

16,000

   

200,440

   

260,000

 

Principal payments for long-term debt

   

(347)

   

(1,372)

   

(59,531)

   

(9,293)

 

Debt issuance costs

   

(638)

   

-

   

(1,771)

   

(233)

 

Proceeds from issuance of stock upon exercise

                       
   

of stock options

   

240

   

695

   

4,941

   

9,754

 

Payments for repurchases of common stock

   

(124,999)

   

(192,992)

   

(225,005)

   

(350,001)

 

Payments for taxes related to shares withheld for employee taxes

   

(307)

   

(548)

   

(44,721)

   

(27,115)

 

Excess tax benefits related to stock-based

                       
   

compensation

   

-

   

(463)

   

-

   

(463)

 

Distributions to noncontrolling shareholders

   

(4,320)

   

(6,206)

   

(23,921)

   

(26,366)

 

Acquisitions of noncontrolling interests in subsidiaries

   

(23,763)

   

(15,633)

   

(27,914)

   

(51,265)

Net cash provided by (used in) financing activities

   

594

   

(106,314)

   

16,068

   

(198,256)

                                 

Effect of exchange rate changes on cash and

                       
 

cash equivalents

   

2,641

   

(235)

   

14,724

   

4,128

Net change in cash and cash equivalents

   

5,225

   

12,632

   

17,498

   

4,106

Cash and cash equivalents, beginning of period

   

74,654

   

63,560

   

62,381

   

72,086

Cash and cash equivalents, end of period

 

$

79,879

 

$

76,192

 

$

79,879

 

$

76,192

                                 

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

       

 

                               

Exhibit A - QTD Sales

                             
                               

Henry Schein, Inc.

2017 Third Quarter

Sales Summary

(in thousands)

(unaudited)

                               

Q3 2017 over Q3 2016

                               

Global

Q3 2017

 

Q3 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

1,478,730

 

$

1,330,525

 

11.1%

 

2.0%

 

9.1%

 

7.5%

 

1.6%

                               

   Animal Health

 

882,580

   

790,279

 

11.7%

 

1.8%

 

9.9%

 

1.9%

 

8.0%

                               

   Medical

 

690,761

   

639,648

 

8.0%

 

0.1%

 

7.9%

 

0.1%

 

7.8%

                               

Total Health Care Distribution

 

3,052,071

   

2,760,452

 

10.6%

 

1.6%

 

9.0%

 

4.1%

 

4.9%

                               

Technology and value-added services

 

109,012

   

104,696

 

4.1%

 

0.4%

 

3.7%

 

0.7%

 

3.0%

                               

Total Global

$

3,161,083

 

$

2,865,148

 

10.3%

 

1.5%

 

8.8%

 

4.0%

 

4.8%

                               

North America

Q3 2017

 

Q3 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

906,878

 

$

879,612

 

3.1%

 

0.4%

 

2.7%

 

1.9%

 

0.8%

                               

   Animal Health

 

448,376

   

403,901

 

11.0%

 

0.0%

 

11.0%

 

2.0%

 

9.0%

                               

   Medical

 

672,425

   

622,903

 

8.0%

 

0.0%

 

8.0%

 

0.1%

 

7.9%

                               

Total Health Care Distribution

 

2,027,679

   

1,906,416

 

6.4%

 

0.2%

 

6.2%

 

1.3%

 

4.9%

                               

Technology and value-added services

 

89,881

   

88,066

 

2.1%

 

0.1%

 

2.0%

 

0.0%

 

2.0%

                               

Total North America

$

2,117,560

 

$

1,994,482

 

6.2%

 

0.2%

 

6.0%

 

1.3%

 

4.7%

                               

International

Q3 2017

 

Q3 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

571,852

 

$

450,913

 

26.8%

 

5.3%

 

21.5%

 

18.3%

 

3.2%

                               

   Animal Health

 

434,204

   

386,378

 

12.4%

 

3.6%

 

8.8%

 

1.9%

 

6.9%

                               

   Medical

 

18,336

   

16,745

 

9.5%

 

5.0%

 

4.5%

 

0.0%

 

4.5%

                               

Total Health Care Distribution

 

1,024,392

   

854,036

 

19.9%

 

4.5%

 

15.4%

 

10.5%

 

4.9%

                               

Technology and value-added services

 

19,131

   

16,630

 

15.0%

 

1.8%

 

13.2%

 

4.5%

 

8.7%

                               

Total International

$

1,043,523

 

$

870,666

 

19.9%

 

4.5%

 

15.4%

 

10.4%

 

5.0%

 

 

 

                               

Exhibit A - YTD Sales

                             
                               

Henry Schein, Inc.

2017 Third Quarter Year to Date

Sales Summary

(in thousands)

(unaudited)

                               

Q3 2017 YTD over Q3 2016 YTD

                               

Global

Q3 2017 YTD

 

Q3 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

4,372,055

 

$

4,005,468

 

9.2%

 

0.3%

 

8.9%

 

6.3%

 

2.6%

                               

   Animal Health

 

2,586,850

   

2,415,290

 

7.1%

 

-1.1%

 

8.2%

 

1.3%

 

6.9%

                               

   Medical

 

1,861,074

   

1,716,590

 

8.4%

 

-0.1%

 

8.5%

 

0.1%

 

8.4%

                               

Total Health Care Distribution

 

8,819,979

   

8,137,348

 

8.4%

 

-0.2%

 

8.6%

 

3.5%

 

5.1%

                               

Technology and value-added services

 

323,510

   

313,386

 

3.2%

 

-0.8%

 

4.0%

 

0.4%

 

3.6%

                               

Total Global

$

9,143,489

 

$

8,450,734

 

8.2%

 

-0.2%

 

8.4%

 

3.4%

 

5.0%

                               

North America

Q3 2017 YTD

 

Q3 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

2,669,805

 

$

2,580,034

 

3.5%

 

0.1%

 

3.4%

 

1.6%

 

1.8%

                               

   Animal Health

 

1,344,221

   

1,249,146

 

7.6%

 

0.0%

 

7.6%

 

0.8%

 

6.8%

                               

   Medical

 

1,806,196

   

1,662,676

 

8.6%

 

0.0%

 

8.6%

 

0.0%

 

8.6%

                               

Total Health Care Distribution

 

5,820,222

   

5,491,856

 

6.0%

 

0.1%

 

5.9%

 

0.9%

 

5.0%

                               

Technology and value-added services

 

269,226

   

264,191

 

1.9%

 

0.0%

 

1.9%

 

0.0%

 

1.9%

                               

Total North America

$

6,089,448

 

$

5,756,047

 

5.8%

 

0.1%

 

5.7%

 

0.9%

 

4.8%

                               

International

Q3 2017 YTD

 

Q3 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

1,702,250

 

$

1,425,434

 

19.4%

 

0.5%

 

18.9%

 

15.0%

 

3.9%

                               

   Animal Health

 

1,242,629

   

1,166,144

 

6.6%

 

-2.2%

 

8.8%

 

1.7%

 

7.1%

                               

   Medical

 

54,878

   

53,914

 

1.8%

 

-1.3%

 

3.1%

 

0.0%

 

3.1%

                               

Total Health Care Distribution

 

2,999,757

   

2,645,492

 

13.4%

 

-0.7%

 

14.1%

 

8.8%

 

5.3%

                               

Technology and value-added services

 

54,284

   

49,195

 

10.3%

 

-5.0%

 

15.3%

 

2.6%

 

12.7%

                               

Total International

$

3,054,041

 

$

2,694,687

 

13.3%

 

-0.8%

 

14.1%

 

8.7%

 

5.4%

 

 

 
 

Exhibit B

                                 
                                   

Henry Schein, Inc.

2017 Third 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)

                                   
                                   
   

Third Quarter

     

Year-to-Date

 
             

%

               

%

 
   

2017

   

2016

 

Growth

     

2017

   

2016

 

Growth

 

Net Income attributable to Henry Schein, Inc.

$

138,031

 

$

133,713

 

3.2

%

 

$

414,834

 

$

367,562

 

12.9

%

                                   

Diluted EPS attributable to Henry Schein, Inc.

$

0.87

 

$

0.82

 

6.1

%

 

$

2.61

 

$

2.23

 

17.0

%

                                   

Non-GAAP Adjustments

                                 

Restructuring costs - Pre-tax

$

-

 

$

5,370

       

$

-

 

$

29,811

     

Income tax benefit for restructuring costs

 

-

   

(1,343)

         

-

   

(7,453)

     

Litigation settlement - Pre-Tax

 

-

   

-

         

5,325

   

-

     

Income tax benefit for litigation settlement

 

-

   

-

         

(2,130)

   

-

     
                                   
                                   

Total non-GAAP adjustments to Net Income

$

-

 

$

4,027

       

$

3,195

 

$

22,358

     
                                   
                                   

Non-GAAP Adjustments to diluted EPS

$

-

 

$

0.02

       

$

0.02

 

$

0.14

     
                                   

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

$

138,031

 

$

137,740

 

0.2

%

 

$

418,029

 

$

389,920

 

7.2

%

                                   

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

$

0.87

 

$

0.84

 

3.6

%

 

$

2.63

 

$

2.37

 

11.0

%

 

Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

 

View original content:http://www.prnewswire.com/news-releases/henry-schein-reports-record-third-quarter-financial-results-300549885.html

SOURCE Henry Schein, Inc.

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 - Ann Marie Gothard, Vice President, Corporate Media Relations, annmarie.gothard@henryschein.com, (631) 390-8169