Henry Schein Reports Record Fourth Quarter and Full Year 2017 Financial Results
The Company is on a 52/53 week fiscal year ending on the last Saturday in December, and 2016 had an extra selling week compared with 2017. That extra selling week occurred in the fourth quarter of 2016. In order to facilitate a more meaningful analysis, the Company has estimated the impact of the extra week on sales growth and is providing internal sales growth in local currencies excluding that extra week.
Net sales for the quarter ended
Net loss attributable to
"We closed out 2017 with a strong fourth quarter that demonstrates the advantages of our high-touch, value-added solutions business model," said
Taking into account changes to the federal statutory tax rate under the new U.S. tax legislation and its effects on state taxes and other permanent items, the Company expects its effective tax rate in 2018 to be in the 24% range. In recognition of our team members, following the recent U.S. Tax Cuts & Jobs Act, Henry Schein plans to distribute up to a
As a result, Henry Schein is raising its 2018 full year EPS guidance range to
Mr. Bergman added, "We believe the end markets we serve are healthy and that we are well positioned to continue to deliver on our long-term goal of organic sales growth in excess of market growth, complemented by strategic acquisitions. We have an ongoing commitment to efficiency across our businesses that we expect will drive long-term earnings growth, and we also expect the benefits from U.S. tax reform will be returned to shareholders via higher earnings."
Dental sales of
"
Mr. Bergman continued, "In local currencies, international dental consumable merchandise internal sales declined by 2.6% due to lower sales in certain European countries. International dental equipment internal sales increased by 7.7% in local currencies, the highest quarterly growth in more than two years."
"
Medical sales of
"We believe our Medical sales growth during the quarter continued to exceed the growth of the broader office-based practitioner market, reflecting our ability to penetrate large group practices, particularly through our strong supply chain management capabilities," remarked Mr. Bergman.
Technology and Value-Added Services sales of
"
Stock Repurchase Plan
The Company announced that during the fourth quarter it spent approximately
For the full year 2017, Henry Schein spent approximately
Full Year 2017 Results
For the year, net sales of $12.5 billion increased 7.7% compared with 2016. This consisted of internal sales growth in local currencies of 5.1%, acquisition growth of 3.6%, an increase related to foreign currency exchange of 0.5% and a negative impact from the extra week of 1.5%.
Net income attributable to Henry Schein, Inc. for 2017 was $406.3 million, or $2.57 per diluted share on a GAAP basis, a decrease of 19.8% and 17.1%, respectively, compared with 2016. On a non-GAAP basis, net income attributable to Henry Schein, Inc. for 2017 was $570.1 million, or $3.60 per diluted share, an increase of 5.3% and 8.8%, respectively, compared with 2016 on a non-GAAP basis. Note that 2016 non-GAAP net income excludes restructuring costs. 2017 non-GAAP net income excludes a one-time charge related to taxes associated with U.S. tax reform legislation, a loss associated with Henry Schein's divestiture of its equity ownership in E4D Technologies, and litigation settlement expenses (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP net income and EPS).
2018 EPS Guidance
Henry Schein today raised its 2018 full year diluted EPS guidance range to reflect the impact of U.S. tax reform legislation, including the estimated
- 2018 diluted EPS attributable to
Henry Schein, Inc. is expected to be$4.03 to $4.14 , up from previous guidance of$3.85 to $3.96 . This new guidance reflects growth of 57% to 61% compared with 2017 GAAP diluted EPS of $2.57 and growth of 12% to 15% compared with 2017 non-GAAP diluted EPS of$3.60 .
- 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.
Fourth Quarter 2017 Conference Call Webcast
The Company will hold a conference call to discuss fourth quarter 2017 financial results today, beginning at
About
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 34 countries. The company's sales reached a record $12.5 billion in 2017, 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
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; new or unanticipated litigation developments; the dependence on our continued product development, technical support and successful marketing in the technology segment; our dependence on third parties for certain technologically advanced components; 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) |
|||||||||||||||
Three Months Ended |
Years Ended |
||||||||||||||
December 30, |
December 31, |
December 30, |
December 31, |
||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
(unaudited) |
(unaudited) |
||||||||||||||
Net sales |
$ |
3,318,054 |
$ |
3,120,934 |
$ |
12,461,543 |
$ |
11,571,668 |
|||||||
Cost of sales |
2,417,098 |
2,261,447 |
9,062,440 |
8,345,195 |
|||||||||||
Gross profit |
900,956 |
859,487 |
3,399,103 |
3,226,473 |
|||||||||||
Operating expenses: |
|||||||||||||||
Selling, general and administrative |
659,765 |
629,425 |
2,539,734 |
2,409,008 |
|||||||||||
Restructuring costs |
- |
16,080 |
- |
45,891 |
|||||||||||
Operating income |
241,191 |
213,982 |
859,369 |
771,574 |
|||||||||||
Other income (expense): |
|||||||||||||||
Interest income |
4,349 |
3,230 |
17,553 |
13,275 |
|||||||||||
Interest expense |
(16,598) |
(9,911) |
(53,654) |
(31,893) |
|||||||||||
Other, net |
(909) |
(327) |
(420) |
2,879 |
|||||||||||
Income before taxes and equity in earnings |
|||||||||||||||
of affiliates |
228,033 |
206,974 |
822,848 |
755,835 |
|||||||||||
Income taxes |
(206,230) |
(58,859) |
(362,506) |
(217,958) |
|||||||||||
Equity in earnings of affiliates |
4,343 |
5,358 |
16,587 |
18,518 |
|||||||||||
Loss on sale of equity investment |
(17,636) |
- |
(17,636) |
- |
|||||||||||
Net income |
8,510 |
153,473 |
459,293 |
556,395 |
|||||||||||
Less: Net income attributable to noncontrolling interests |
(17,045) |
(14,257) |
(52,994) |
(49,617) |
|||||||||||
Net income (loss) attributable to Henry Schein, Inc. |
$ |
(8,535) |
$ |
139,216 |
$ |
406,299 |
$ |
506,778 |
|||||||
Earnings (loss) per share attributable to Henry Schein, Inc.: |
|||||||||||||||
Basic |
$ |
(0.06) |
$ |
0.88 |
$ |
2.59 |
$ |
3.14 |
|||||||
Diluted |
$ |
(0.06) |
$ |
0.86 |
$ |
2.57 |
$ |
3.10 |
|||||||
Weighted-average common shares outstanding: |
|||||||||||||||
Basic |
155,104 |
159,027 |
156,787 |
161,641 |
|||||||||||
Diluted |
155,104 |
161,052 |
158,208 |
163,723 |
|||||||||||
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) |
|||||||||
December 30, |
December 31, |
||||||||
2017 |
2016 |
||||||||
ASSETS |
|||||||||
Current assets: |
|||||||||
Cash and cash equivalents |
$ |
174,658 |
$ |
62,381 |
|||||
Accounts receivable, net of reserves of $106,592 and $90,329 |
1,470,047 |
1,254,139 |
|||||||
Inventories, net |
1,933,803 |
1,665,750 |
|||||||
Prepaid expenses and other |
454,752 |
360,510 |
|||||||
Total current assets |
4,033,260 |
3,342,780 |
|||||||
Property and equipment, net |
375,001 |
333,906 |
|||||||
Goodwill |
2,301,331 |
2,019,740 |
|||||||
Other intangibles, net |
669,641 |
621,180 |
|||||||
Investments and other |
432,002 |
442,790 |
|||||||
Total assets |
$ |
7,811,235 |
$ |
6,760,396 |
|||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||||
Current liabilities: |
|||||||||
Accounts payable |
$ |
1,153,012 |
$ |
1,007,249 |
|||||
Bank credit lines |
741,653 |
437,476 |
|||||||
Current maturities of long-term debt |
16,659 |
65,923 |
|||||||
Accrued expenses: |
|||||||||
Payroll and related |
272,998 |
266,463 |
|||||||
Taxes |
188,873 |
151,750 |
|||||||
Other |
403,020 |
391,785 |
|||||||
Total current liabilities |
2,776,215 |
2,320,646 |
|||||||
Long-term debt |
907,756 |
715,457 |
|||||||
Deferred income taxes |
50,431 |
51,589 |
|||||||
Other liabilities |
420,285 |
264,264 |
|||||||
Total liabilities |
4,154,687 |
3,351,956 |
|||||||
Redeemable noncontrolling interests |
832,138 |
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, |
|||||||||
153,690,146 outstanding on December 30, 2017 and |
|||||||||
158,805,010 outstanding on December 31, 2016 |
1,537 |
1,588 |
|||||||
Additional paid-in capital |
- |
126,742 |
|||||||
Retained earnings |
2,940,029 |
2,981,777 |
|||||||
Accumulated other comprehensive loss |
(130,067) |
(317,041) |
|||||||
Total Henry Schein, Inc. stockholders' equity |
2,811,499 |
2,793,066 |
|||||||
Noncontrolling interests |
12,911 |
7,738 |
|||||||
Total stockholders' equity |
2,824,410 |
2,800,804 |
|||||||
Total liabilities, redeemable noncontrolling interests and stockholders' equity |
$ |
7,811,235 |
$ |
6,760,396 |
HENRY SCHEIN, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(in thousands) |
||||||||||||||||
Three Months Ended |
Years Ended |
|||||||||||||||
December 30, |
December 31, |
December 30, |
December 31, |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||||
Cash flows from operating activities: |
||||||||||||||||
Net income |
$ |
8,510 |
$ |
153,473 |
$ |
459,293 |
$ |
556,395 |
||||||||
Adjustments to reconcile net income to net cash |
||||||||||||||||
provided by operating activities: |
||||||||||||||||
Depreciation and amortization |
51,794 |
43,951 |
193,072 |
169,780 |
||||||||||||
Loss on sale of equity investment |
17,636 |
- |
17,636 |
- |
||||||||||||
Stock-based compensation expense |
10,307 |
14,619 |
42,294 |
58,246 |
||||||||||||
Provision for losses on trade and other |
||||||||||||||||
accounts receivable |
2,389 |
911 |
9,370 |
2,647 |
||||||||||||
Provision for (benefit from) deferred income taxes |
(8,115) |
(23,641) |
485 |
(37,066) |
||||||||||||
Equity in earnings of affiliates |
(4,343) |
(5,358) |
(16,587) |
(18,518) |
||||||||||||
Distributions from equity affiliates |
6,331 |
8,247 |
23,157 |
20,351 |
||||||||||||
Changes in unrecognized tax benefits |
4,335 |
1,214 |
(2,318) |
6,013 |
||||||||||||
Provision for transition tax |
140,000 |
- |
140,000 |
- |
||||||||||||
Other |
4,890 |
4,750 |
10,921 |
12,595 |
||||||||||||
Changes in operating assets and liabilities, |
||||||||||||||||
net of acquisitions: |
||||||||||||||||
Accounts receivable |
69,363 |
129,682 |
(159,876) |
(1,904) |
||||||||||||
Inventories |
(202,395) |
(153,300) |
(175,059) |
(104,787) |
||||||||||||
Other current assets |
(14,926) |
13,124 |
(85,759) |
(22,657) |
||||||||||||
Accounts payable and accrued expenses |
152,238 |
76,836 |
88,886 |
1,481 |
||||||||||||
Net cash provided by operating activities |
238,014 |
264,508 |
545,515 |
642,576 |
||||||||||||
Cash flows from investing activities: |
||||||||||||||||
Purchases of fixed assets |
(26,186) |
(25,654) |
(81,501) |
(70,179) |
||||||||||||
Payments related to equity investments and business |
||||||||||||||||
acquisitions, net of cash acquired |
(29,887) |
(102,032) |
(288,673) |
(228,575) |
||||||||||||
Proceeds from sale of equity investment |
34,048 |
- |
34,048 |
- |
||||||||||||
Other |
544 |
(8,902) |
(6,150) |
(17,668) |
||||||||||||
Net cash used in investing activities |
(21,481) |
(136,588) |
(342,276) |
(316,422) |
||||||||||||
Cash flows from financing activities: |
||||||||||||||||
Proceeds from bank borrowings |
109,391 |
102,022 |
302,941 |
98,748 |
||||||||||||
Proceeds from issuance of long-term debt |
- |
799 |
200,440 |
260,799 |
||||||||||||
Debt issuance costs |
(219) |
- |
(1,990) |
(233) |
||||||||||||
Principal payments for long-term debt |
(519) |
(6,088) |
(60,050) |
(15,381) |
||||||||||||
Proceeds from issuance of stock upon exercise |
||||||||||||||||
of stock options |
325 |
1,650 |
5,266 |
11,404 |
||||||||||||
Payments for repurchases of common stock |
(224,995) |
(200,023) |
(450,000) |
(550,024) |
||||||||||||
Payments for taxes related to shares withheld for |
||||||||||||||||
employee taxes |
(111) |
- |
(44,832) |
(27,115) |
||||||||||||
Excess tax benefits related to stock-based compensation |
- |
- |
- |
(463) |
||||||||||||
Distributions to noncontrolling stockholders |
(5,213) |
(5,984) |
(29,134) |
(32,350) |
||||||||||||
Acquisitions of noncontrolling interests in subsidiaries |
(7,278) |
(21,464) |
(35,192) |
(72,729) |
||||||||||||
Net cash used in financing activities |
(128,619) |
(129,088) |
(112,551) |
(327,344) |
||||||||||||
Effect of exchange rate changes on cash and |
||||||||||||||||
cash equivalents |
6,865 |
(12,643) |
21,589 |
(8,515) |
||||||||||||
Net change in cash and cash equivalents |
94,779 |
(13,811) |
112,277 |
(9,705) |
||||||||||||
Cash and cash equivalents, beginning of period |
79,879 |
76,192 |
62,381 |
72,086 |
||||||||||||
Cash and cash equivalents, end of period |
$ |
174,658 |
$ |
62,381 |
$ |
174,658 |
$ |
62,381 |
||||||||
Note: Certain prior period amounts have been reclassified to conform to the current period presentation. |
Exhibit A - QTD Sales |
|||||||||||||||||
Henry Schein, Inc. |
|||||||||||||||||
2017 Fourth Quarter |
|||||||||||||||||
Sales Summary |
|||||||||||||||||
(in thousands) |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
Q4 2017 over Q4 2016 |
|||||||||||||||||
Global |
Q4 2017 |
Q4 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
1,676,758 |
$ |
1,549,831 |
8.2% |
3.0% |
5.2% |
6.0% |
-5.1% |
4.3% |
|||||||
Animal Health |
889,785 |
837,805 |
6.2% |
3.2% |
3.0% |
3.7% |
-5.2% |
4.5% |
|||||||||
Medical |
636,920 |
621,071 |
2.6% |
0.3% |
2.3% |
0.1% |
-6.1% |
8.3% |
|||||||||
Total Health Care Distribution |
3,203,463 |
3,008,707 |
6.5% |
2.5% |
4.0% |
4.2% |
-5.4% |
5.2% |
|||||||||
Technology and value-added services |
114,591 |
112,227 |
2.1% |
1.1% |
1.0% |
0.6% |
-2.8% |
3.2% |
|||||||||
Total Global |
$ |
3,318,054 |
$ |
3,120,934 |
6.3% |
2.4% |
3.9% |
4.0% |
-5.2% |
5.1% |
|||||||
North America |
Q4 2017 |
Q4 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
1,030,559 |
$ |
1,000,786 |
3.0% |
0.5% |
2.5% |
1.9% |
-6.1% |
6.7% |
|||||||
Animal Health |
448,675 |
426,636 |
5.2% |
0.1% |
5.1% |
5.0% |
-5.9% |
6.0% |
|||||||||
Medical |
617,697 |
601,973 |
2.6% |
0.0% |
2.6% |
0.1% |
-6.2% |
8.7% |
|||||||||
Total Health Care Distribution |
2,096,931 |
2,029,395 |
3.3% |
0.2% |
3.1% |
2.0% |
-6.1% |
7.2% |
|||||||||
Technology and value-added services |
94,165 |
95,098 |
-1.0% |
0.1% |
-1.1% |
0.0% |
-2.9% |
1.8% |
|||||||||
Total North America |
$ |
2,191,096 |
$ |
2,124,493 |
3.1% |
0.2% |
2.9% |
1.9% |
-5.9% |
6.9% |
|||||||
International |
Q4 2017 |
Q4 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
646,199 |
$ |
549,045 |
17.7% |
7.6% |
10.1% |
13.5% |
-3.5% |
0.1% |
|||||||
Animal Health |
441,110 |
411,169 |
7.3% |
6.5% |
0.8% |
2.3% |
-4.4% |
2.9% |
|||||||||
Medical |
19,223 |
19,098 |
0.7% |
7.6% |
-6.9% |
0.0% |
-4.0% |
-2.9% |
|||||||||
Total Health Care Distribution |
1,106,532 |
979,312 |
13.0% |
7.1% |
5.9% |
8.6% |
-3.9% |
1.2% |
|||||||||
Technology and value-added services |
20,426 |
17,129 |
19.2% |
6.4% |
12.8% |
4.2% |
-2.8% |
11.4% |
|||||||||
Total International |
$ |
1,126,958 |
$ |
996,441 |
13.1% |
7.1% |
6.0% |
8.5% |
-3.9% |
1.4% |
Exhibit A - YTD Sales |
|||||||||||||||||
Henry Schein, Inc. |
|||||||||||||||||
Full Year 2017 |
|||||||||||||||||
Sales Summary |
|||||||||||||||||
(in thousands) |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
Full Year 2017 over Full Year 2016 |
|||||||||||||||||
Global |
Full Year 2017 |
Full Year 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
6,048,813 |
$ |
5,555,299 |
8.9% |
1.0% |
7.9% |
6.3% |
-1.4% |
3.0% |
|||||||
Animal Health |
3,476,635 |
3,253,095 |
6.9% |
0.0% |
6.9% |
1.9% |
-1.3% |
6.3% |
|||||||||
Medical |
2,497,994 |
2,337,661 |
6.9% |
0.1% |
6.8% |
0.0% |
-1.6% |
8.4% |
|||||||||
Total Health Care Distribution |
12,023,442 |
11,146,055 |
7.9% |
0.5% |
7.4% |
3.7% |
-1.4% |
5.1% |
|||||||||
Technology and value-added services |
438,101 |
425,613 |
2.9% |
-0.3% |
3.2% |
0.5% |
-0.8% |
3.5% |
|||||||||
Total Global |
$ |
12,461,543 |
$ |
11,571,668 |
7.7% |
0.5% |
7.2% |
3.6% |
-1.5% |
5.1% |
|||||||
North America |
Full Year 2017 |
Full Year 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
3,700,364 |
$ |
3,580,820 |
3.3% |
0.2% |
3.1% |
1.6% |
-1.6% |
3.1% |
|||||||
Animal Health |
1,792,896 |
1,675,782 |
7.0% |
0.0% |
7.0% |
1.9% |
-1.5% |
6.6% |
|||||||||
Medical |
2,423,893 |
2,264,649 |
7.0% |
0.0% |
7.0% |
0.0% |
-1.6% |
8.6% |
|||||||||
Total Health Care Distribution |
7,917,153 |
7,521,251 |
5.3% |
0.1% |
5.2% |
1.3% |
-1.6% |
5.5% |
|||||||||
Technology and value-added services |
363,391 |
359,289 |
1.1% |
0.0% |
1.1% |
0.0% |
-0.7% |
1.8% |
|||||||||
Total North America |
$ |
8,280,544 |
$ |
7,880,540 |
5.1% |
0.1% |
5.0% |
1.2% |
-1.6% |
5.4% |
|||||||
International |
Full Year 2017 |
Full Year 2016 |
Total Sales |
Foreign |
Local |
Acquisition |
Extra Week |
Local |
|||||||||
Dental |
$ |
2,348,449 |
$ |
1,974,479 |
18.9% |
2.5% |
16.4% |
14.5% |
-1.0% |
2.9% |
|||||||
Animal Health |
1,683,739 |
1,577,313 |
6.7% |
0.0% |
6.7% |
1.8% |
-1.2% |
6.1% |
|||||||||
Medical |
74,101 |
73,012 |
1.5% |
1.0% |
0.5% |
0.0% |
-1.1% |
1.6% |
|||||||||
Total Health Care Distribution |
4,106,289 |
3,624,804 |
13.3% |
1.4% |
11.9% |
8.7% |
-1.0% |
4.2% |
|||||||||
Technology and value-added services |
74,710 |
66,324 |
12.6% |
-2.1% |
14.7% |
3.1% |
-0.8% |
12.4% |
|||||||||
Total International |
$ |
4,180,999 |
$ |
3,691,128 |
13.3% |
1.4% |
11.9% |
8.6% |
-1.1% |
4.4% |
Exhibit B |
|||||||||||||||||
Henry Schein, Inc. |
|||||||||||||||||
2017 Fourth Quarter and Full Year 2017 |
|||||||||||||||||
Reconciliation of GAAP results of net income (loss) attributable to Henry Schein, Inc. to |
|||||||||||||||||
non-GAAP results of net income attributable to Henry Schein, Inc. |
|||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
Fourth Quarter |
Full Year |
||||||||||||||||
% |
% |
||||||||||||||||
2017 |
2016 |
Growth |
2017 |
2016 |
Growth |
||||||||||||
Net Income (loss) attributable to Henry Schein, Inc. |
$ |
(8,535) |
$ |
139,216 |
(106.1) |
% |
$ |
406,299 |
$ |
506,778 |
(19.8) |
% |
|||||
Diluted earnings (loss) attributable to Henry Schein, Inc. |
$ |
(0.06) |
$ |
0.86 |
(107.0) |
% |
$ |
2.57 |
$ |
3.10 |
(17.1) |
% |
|||||
Non-GAAP Adjustments |
|||||||||||||||||
Litigation settlement - Pre-tax (1) |
$ |
- |
$ |
- |
$ |
5,325 |
$ |
- |
|||||||||
Income tax benefit for litigation settlement (1) |
- |
- |
(2,130) |
- |
|||||||||||||
Loss on sale of equity investment (2) |
17,636 |
- |
17,636 |
- |
|||||||||||||
Transition tax on repatriated foreign earnings (3) |
140,000 |
- |
140,000 |
- |
|||||||||||||
Deferred tax adjustment (4) |
2,952 |
- |
2,952 |
- |
|||||||||||||
Restructuring costs - Pre-tax (5) |
- |
16,080 |
- |
45,891 |
|||||||||||||
Income tax benefit for restructuring costs (5) |
- |
(4,020) |
- |
(11,473) |
|||||||||||||
Total non-GAAP adjustments to Net Income |
$ |
160,588 |
$ |
12,060 |
$ |
163,783 |
$ |
34,418 |
|||||||||
Non-GAAP Adjustments to diluted EPS |
$ |
1.03 |
$ |
0.08 |
$ |
1.03 |
$ |
0.21 |
|||||||||
Non-GAAP Net Income attributable to Henry Schein, Inc. |
$ |
152,053 |
$ |
151,276 |
0.5 |
% |
$ |
570,082 |
$ |
541,196 |
5.3 |
% |
|||||
Non-GAAP diluted EPS attributable to Henry Schein, Inc. |
$ |
0.97 |
$ |
0.94 |
3.2 |
% |
$ |
3.60 |
$ |
3.31 |
8.8 |
% |
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. |
(1) Represents a Q2 2017 pre-tax charge of $5,325 related to a litigation settlement. The associated tax benefit of $2,130 resulted in a net after tax charge of $3,195. |
(2) Represents a Q4 2017 loss on divestiture of an equity ownership in E4D. There was no tax benefit recognized related to this loss. |
(3) Represents a Q4 2017 one-time-charge of $140,000 related to an estimate of the transition tax on deemed repatriated foreign earnings. |
(4) Represents Q4 2017 one-time-charge of $2,952 for the revaluation of deferred taxes associated with U.S. tax reform legislation. |
(5) Represents Q4 2016 restructuring costs of $16,080, net of $4,020 tax benefit, resulting in an after-tax effect of $12,060 and 2016 full-year restructuring costs of $45,891, net of $11,473 tax benefit, resulting in an after-tax effect of $34,418. |
View original content:http://www.prnewswire.com/news-releases/henry-schein-reports-record-fourth-quarter-and-full-year-2017-financial-results-300601026.html
SOURCE
Investors, Steven Paladino, Executive Vice President and Chief Financial Officer, steven.paladino@henryschein.com, (631) 843-5500 or 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