UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): February 7, 2019
HENRY SCHEIN, INC.
(Exact name of registrant as specified in its charter)
Delaware | 0-27078 | 11-3136595 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) | ||
135 Duryea Road, Melville, New York | 11747 | |||
(Address of principal executive offices) | (Zip Code) |
(Registrants telephone number, including area code): (631) 843-5500
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:
☐ | 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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
The purpose of this Amendment No. 1 to our Current Report on Form 8-K, filed by Henry Schein, Inc. (the Company) with the Securities and Exchange Commission on February 8, 2019 (the Initial Filing), is to adjust numbers reported in the Distribution of the Henry Schein Animal Health Business column of the pro forma income statements to reflect changes in allocations included in Exhibit 99.2 to the Initial Filing. The adjustments primarily change selling, general and administrative expenses, and the related income tax effects, pertaining to certain costs that are not expected to be eliminated.
Item 2.01 | Completion of Acquisition or Disposition of Assets. |
On February 7, 2019 (the Distribution Date), the Company completed the previously announced separation (the Separation) and subsequent merger of its animal health business (the Henry Schein Animal Health Business) with Direct Vet Marketing, Inc. (d/b/a Vets First Choice, Vets First Choice) (the Merger). This was accomplished by a series of transactions among Vets First Choice, the Company, Covetrus, Inc. (f/k/a HS Spinco, Inc. Covetrus), a wholly owned subsidiary of the Company prior to the Distribution Date, and HS Merger Sub, Inc., a wholly owned subsidiary of Covetrus (Merger Sub).
In connection with the Separation, the Company contributed, assigned and transferred to Covetrus certain applicable assets, liabilities and capital stock or other ownership interests relating to the Henry Schein Animal Health Business. On the Distribution Date, the Company received a tax-free distribution of $1,120.0 million from Covetrus pursuant to certain debt financing incurred by Covetrus.
On the Distribution Date and prior to the Distribution, Covetrus issued shares of Covetrus common stock to certain institutional accredited investors (the Share Sale Investors) for $361.1 million (the Share Sale). The proceeds of the Share Sale were paid to Covetrus and distributed to the Company.
Subsequent to the Share Sale, the Company distributed, on a pro rata basis, all of the shares of the common stock of Covetrus held by the Company to the Companys stockholders of record as of the close of business on January 17, 2019 (the Distribution).
After the Share Sale and Distribution, Merger Sub consummated the Merger whereby it merged with and into Vets First Choice, with Vets First Choice surviving the Merger as a wholly owned subsidiary of Covetrus. Immediately following the consummation of the Merger, on a fully diluted basis, (i) approximately 63% of the shares of Covetrus common stock were (a) owned by stockholders of the Company and the Share Sale Investors, and (b) in respect of certain equity awards held by certain employees of the Henry Schein Animal Health Business, and (ii) approximately 37% of the shares of Covetrus common stock were (a) owned by stockholders of Vets First Choice immediately prior to the Merger, and (b) in respect of certain equity awards held by certain employees of Vets First Choice.
After the Separation and the Merger, the Company no longer beneficially owned any shares of Covetrus common stock and, following the Distribution Date, will not consolidate the financial results of Covetrus for the purpose of its own financial reporting. Following the Separation and the Merger, Covetrus was an independent, publicly traded company on the Nasdaq Global Select Market.
The Companys unaudited pro forma consolidated financial statements as of and for the nine months ended September 29, 2018 and for each of the fiscal years ended December 30, 2017, December 31, 2016 and December 26, 2015 are attached hereto as exhibit 99.1. The unaudited pro forma consolidated financial statements were derived from the Companys historical consolidated financial statements and give effect to the Separation and related transactions. The unaudited pro forma consolidated financial statements reflect the Companys results as if the Separation and related transactions had occurred as of January 1, 2017. The unaudited pro forma consolidated balance sheet as of September 29, 2018 reflects the Companys financial position as if the Separation and related transactions had occurred on September 29, 2018.
The unaudited pro forma consolidated financial statements should be read together with the Companys historical consolidated financial statements and accompanying notes available in Item 8 of the Companys Annual Report on Form 10-K for the fiscal year ended December 30, 2017.
The Historical column in the unaudited pro forma consolidated financial statements reflects the Companys historical consolidated financial statements for the periods presented and does not reflect any adjustments related to the Separation and related transactions.
The Distribution of the Henry Schein Animal Health Business column in the unaudited pro forma consolidated financial statements reflects the financial results the Henry Schein Animal Health Business, adjusted to reflect assets and liabilities that were contributed to Covetrus by the Company and to exclude certain general corporate overhead expenses not specifically related to Covetrus. Such general corporate overhead expenses do not meet the requirements to be presented in discontinued operations, and thus will be presented as part of the Companys continuing operations.
In connection with the Separation, the Company entered into a Transition Services Agreement pursuant to which the Company will provide Covetrus with certain services to enable the operation of Covetrus business (TSA Services). The TSA Services include certain supply chain services and various corporate support services. The TSA Services will be provided at a cost to Covetrus for a period ranging from one month up to 21 months after the Separation. No adjustment to reflect the transition fees to be received from Covetrus has been included in the pro forma income statements.
The unaudited pro forma consolidated financial statements are not intended to be a complete presentation of the Companys financial position or results of operations had the Separation and related transactions occurred as of and for the periods indicated. In addition, the unaudited pro forma consolidated financial statements are provided for illustrative and informational purposes only and are not necessarily indicative of the Companys future results of operations or financial condition had the Separation and related transactions been completed on the dates assumed. The pro forma adjustments are based on available information and assumptions that the Companys management believes are reasonable, that reflect the impacts of events directly attributable to the Separation and related transactions agreements, that are factually supportable, and for purposes of the statements of operations, are expected to have a continuing impact on the Company.
2
Item 9.01 | Financial Statements and Exhibits |
(b) Pro Forma Financial Information
The following unaudited pro forma financial information is filed as Exhibit 99.1 of this Current Report on Form 8-K and is incorporated herein by reference:
| Unaudited pro forma consolidated statement of income for the nine months ended September 29, 2018. |
| Unaudited pro forma consolidated statement of income for the fiscal year ended December 30, 2017. |
| Unaudited pro forma consolidated statement of income for the fiscal year ended December 31, 2016. |
| Unaudited pro forma consolidated statement of income for the fiscal year ended December 26, 2015. |
| Unaudited pro forma consolidated balance sheet at September 29, 2018. |
| Notes to unaudited pro forma consolidated financial statements. |
(d) Exhibits
99.1 | Unaudited pro forma consolidated financial information of Henry Schein, Inc. |
3
SIGNATURES
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. | ||||||
February 15, 2019 |
By: |
/s/ Steven Paladino | ||||
Name: |
Steven Paladino | |||||
Title: |
Executive Vice President, Chief Financial Officer |
4
Exhibit 99.1
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
Nine Months Ended September 29, 2018 | ||||||||||||||||||||
Dollars in thousands, except per share amounts | Historical Henry Schein, Inc. (As Reported) |
Distribution of the Henry Schein Animal Health Business |
Other Adjustments |
Notes | Pro Forma Henry Schein, Inc.- Continuing Operations |
|||||||||||||||
Net sales |
$ | 9,826,793 | $ | (2,881,747 | ) | $ | 6,945,046 | |||||||||||||
Cost of sales |
7,141,569 | (2,356,339 | ) | 4,785,230 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
2,685,224 | (525,408 | ) | 2,159,816 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
2,027,138 | (368,151 | ) | 1,658,987 | ||||||||||||||||
Litigation settlements |
38,488 | | 38,488 | |||||||||||||||||
Transaction costs related to Animal Health spin-off |
18,670 | | (18,670 | ) | (A) | | ||||||||||||||
Restructuring costs |
27,511 | (7,788 | ) | 19,723 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
573,417 | (149,469 | ) | 18,670 | 442,618 | |||||||||||||||
Other income (expenses): |
||||||||||||||||||||
Interest income |
15,429 | (4,323 | ) | 11,106 | ||||||||||||||||
Interest expense |
(56,466 | ) | 1,897 | 22,945 | (B) | (31,624 | ) | |||||||||||||
Other, net |
(802 | ) | (972 | ) | (1,774 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes and equity in earnings of affiliates |
531,578 | (152,867 | ) | 41,615 | 420,326 | |||||||||||||||
Income tax (expense) benefit |
(124,084 | ) | 38,017 | (6,387 | ) | (C) | (92,454 | ) | ||||||||||||
Equity in earnings of affiliates |
15,622 | (793 | ) | 14,829 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
423,116 | (115,643 | ) | 35,228 | 342,701 | |||||||||||||||
Less: Net income attributable to noncontrolling interests |
(20,208 | ) | 7,593 | (12,615 | ) | |||||||||||||||
Net income (loss) attributable to the company |
$ | 402,908 | $ | (108,050 | ) | $ | 35,228 | $ | 330,086 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per common share |
||||||||||||||||||||
Basic (a) |
$ | 2.63 | $ | 2.16 | ||||||||||||||||
Diluted (b) |
$ | 2.62 | $ | 2.14 | ||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic (a) |
152,970 | 152,970 | ||||||||||||||||||
Diluted (b) |
153,982 | 153,982 |
1
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
Year Ended December 30, 2017 | ||||||||||||||||||||
Dollars in thousands, except per share amounts | Historical Henry Schein, Inc. (As Reported) |
Distribution of the Henry Schein Animal Health Business |
Other Adjustments |
Notes | Pro Forma Henry Schein, Inc.- Continuing Operations |
|||||||||||||||
Net sales |
$ | 12,461,543 | $ | (3,578,105 | ) | $ | 8,883,438 | |||||||||||||
Cost of sales |
9,062,440 | (2,925,664 | ) | 6,136,776 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
3,399,103 | (652,441 | ) | 2,746,662 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
2,539,734 | (462,834 | ) | 2,076,900 | ||||||||||||||||
Litigation settlements |
| | | |||||||||||||||||
Transaction costs related to Animal Health spin-off |
| | | |||||||||||||||||
Restructuring costs |
| | | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
859,369 | (189,607 | ) | 669,762 | ||||||||||||||||
Other income (expenses): |
||||||||||||||||||||
Interest income |
17,553 | (5,115 | ) | 12,438 | ||||||||||||||||
Interest expense |
(53,654 | ) | 2,587 | 15,790 | (B) | (35,277 | ) | |||||||||||||
Other, net |
(420 | ) | (919 | ) | (1,339 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes and equity in earnings of affiliates |
822,848 | (193,054 | ) | 15,790 | 645,584 | |||||||||||||||
Income tax (expense) benefit |
(362,506 | ) | 53,532 | (6,142 | ) | (C) | (315,116 | ) | ||||||||||||
Equity in earnings of affiliates |
16,587 | (1,295 | ) | 15,292 | ||||||||||||||||
Loss on sale of equity investment |
(17,636 | ) | | (17,636 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
459,293 | (140,817 | ) | 9,648 | 328,124 | |||||||||||||||
Less: Net income attributable to noncontrolling interests |
(52,994 | ) | 27,690 | (25,304 | ) | |||||||||||||||
Net income (loss) attributable to the company |
$ | 406,299 | $ | (113,127 | ) | $ | 9,648 | $ | 302,820 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per common share |
||||||||||||||||||||
Basic (a) |
$ | 2.59 | $ | 1.93 | ||||||||||||||||
Diluted (b) |
$ | 2.57 | $ | 1.91 | ||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic (a) |
156,787 | 156,787 | ||||||||||||||||||
Diluted (b) |
158,208 | 158,208 |
2
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
Year Ended December 31, 2016 | ||||||||||||||||||||
Dollars in thousands, except per share amounts | Historical Henry Schein, Inc. (As Reported) |
Distribution of the Henry Schein Animal Health Business |
Other Adjustments |
Notes | Pro Forma Henry Schein, Inc.- Continuing Operations |
|||||||||||||||
Net sales |
$ | 11,571,668 | $ | (3,352,782 | ) | $ | 8,218,886 | |||||||||||||
Cost of sales |
8,345,195 | (2,732,216 | ) | 5,612,979 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
3,226,473 | (620,566 | ) | 2,605,907 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
2,409,008 | (433,564 | ) | 1,975,444 | ||||||||||||||||
Litigation settlements |
| | | |||||||||||||||||
Transaction costs related to Animal Health spin-off |
| | | |||||||||||||||||
Restructuring costs |
45,891 | (7,269 | ) | 38,622 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
771,574 | (179,733 | ) | 591,841 | ||||||||||||||||
Other income (expenses): |
||||||||||||||||||||
Interest income |
13,275 | (4,915 | ) | 8,360 | ||||||||||||||||
Interest expense |
(31,893 | ) | 1,957 | (29,936 | ) | |||||||||||||||
Other, net |
2,879 | (8 | ) | 2,871 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes and equity in earnings of affiliates |
755,835 | (182,699 | ) | 573,136 | ||||||||||||||||
Income tax (expense) benefit |
(217,958 | ) | 48,647 | (169,311 | ) | |||||||||||||||
Equity in earnings of affiliates |
18,518 | (1,408 | ) | 17,110 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
556,395 | (135,460 | ) | 420,935 | ||||||||||||||||
Less: Net income attributable to noncontrolling interests |
(49,617 | ) | 29,966 | (19,651 | ) | |||||||||||||||
Net income (loss) attributable to the company |
$ | 506,778 | $ | (105,494 | ) | $ | $ | 401,284 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per common share |
||||||||||||||||||||
Basic (a) |
$ | 3.14 | $ | 2.48 | ||||||||||||||||
Diluted (b) |
$ | 3.10 | $ | 2.45 | ||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic (a) |
161,641 | 161,641 | ||||||||||||||||||
Diluted (b) |
163,723 | 163,723 |
3
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
Year Ended December 26, 2015 | ||||||||||||||||||||
Dollars in thousands, except per share amounts | Historical Henry Schein, Inc. (As Reported) |
Distribution of the Henry Schein Animal Health Business |
Other Adjustments |
Notes | Pro Forma Henry Schein, Inc.- Continuing Operations |
|||||||||||||||
Net sales |
$ | 10,629,719 | $ | (2,978,964 | ) | $ | 7,650,755 | |||||||||||||
Cost of sales |
7,622,765 | (2,448,078 | ) | 5,174,687 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
3,006,954 | (530,886 | ) | 2,476,068 | ||||||||||||||||
Operating expenses: |
||||||||||||||||||||
Selling, general and administrative |
2,238,051 | (368,699 | ) | 1,869,352 | ||||||||||||||||
Litigation settlements |
| | | |||||||||||||||||
Transaction costs related to Animal Health spin-off |
| | | |||||||||||||||||
Restructuring costs |
34,931 | (8,344 | ) | 26,587 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
733,972 | (153,843 | ) | 580,129 | ||||||||||||||||
Other income (expenses): |
||||||||||||||||||||
Interest income |
12,935 | (4,670 | ) | 8,265 | ||||||||||||||||
Interest expense |
(26,008 | ) | 2,005 | (24,003 | ) | |||||||||||||||
Other, net |
(141 | ) | (2,024 | ) | (2,165 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before taxes and equity in earnings of affiliates |
720,758 | (158,532 | ) | 562,226 | ||||||||||||||||
Income tax (expense) benefit |
(211,391 | ) | 41,279 | (170,112 | ) | |||||||||||||||
Equity in earnings of affiliates |
14,060 | (760 | ) | 13,300 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
523,427 | (118,013 | ) | 405,414 | ||||||||||||||||
Less: Net income attributable to noncontrolling interests |
(44,369 | ) | 24,664 | (19,705 | ) | |||||||||||||||
Net income (loss) attributable to the company |
$ | 479,058 | $ | (93,349 | ) | $ | $ | 385,709 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per common share |
||||||||||||||||||||
Basic (a) |
$ | 2.89 | $ | 2.33 | ||||||||||||||||
Diluted (b) |
$ | 2.85 | $ | 2.29 | ||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic (a) |
165,687 | 165,687 | ||||||||||||||||||
Diluted (b) |
168,250 | 168,250 |
4
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET (UNAUDITED)
September 29, 2018 | ||||||||||||||||||||
Dollars in thousands | Historical Henry Schein, Inc. (As Reported) |
Distribution of the Henry Schein Animal Health Business |
Other Adjustments |
Notes | Pro Forma Henry Schein, Inc.- Continuing Operations |
|||||||||||||||
Assets |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ | 119,740 | $ | (21,804 | ) | $ | $ | 97,936 | ||||||||||||
Accounts receivable, net |
1,627,640 | (436,522 | ) | 1,191,118 | ||||||||||||||||
Inventories, net |
1,932,855 | (491,729 | ) | 1,441,126 | ||||||||||||||||
Prepaid expenses and other |
513,717 | (78,581 | ) | 435,136 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
4,193,952 | (1,028,636 | ) | 3,165,316 | ||||||||||||||||
Property and equipment, net |
374,051 | (66,367 | ) | 307,684 | ||||||||||||||||
Goodwill |
2,685,681 | (694,943 | ) | 1,990,738 | ||||||||||||||||
Other intangibles, net |
618,201 | (220,795 | ) | 397,406 | ||||||||||||||||
Investments and other |
518,425 | (122,418 | ) | 396,007 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 8,390,310 | $ | (2,133,159 | ) | $ | | $ | 6,257,151 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Equity |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Accounts payable |
$ | 1,136,120 | $ | (335,645 | ) | $ | $ | 800,475 | ||||||||||||
Bank credit lines |
1,144,881 | | (1,144,881 | ) | (D) | | ||||||||||||||
Current maturities of long-term debt and capital leases |
12,482 | (679 | ) | (10,948 | ) | (D) | 855 | |||||||||||||
Accrued expenses: |
||||||||||||||||||||
Payroll and related |
259,180 | (35,884 | ) | 223,296 | ||||||||||||||||
Taxes |
180,163 | (20,129 | ) | 160,034 | ||||||||||||||||
Other |
496,959 | (81,850 | ) | 415,109 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
3,229,785 | (474,187 | ) | (1,155,829 | ) | 1,599,769 | ||||||||||||||
Long-term debt and capital leases |
1,000,315 | (23,389 | ) | (265,971 | ) | (D) | 710,955 | |||||||||||||
Deferred income taxes, net |
45,947 | (7,683 | ) | 38,264 | ||||||||||||||||
Other liabilities |
415,045 | (40,440 | ) | 374,605 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
4,691,092 | (545,699 | ) | (1,421,800 | ) | 2,723,593 | ||||||||||||||
Redeemable securities and noncontrolling interests |
282,502 | (91,637 | ) | 190,865 | ||||||||||||||||
Equity: |
||||||||||||||||||||
Common Stock |
1,524 | | 1,524 | |||||||||||||||||
Retained earnings |
3,191,260 | (1,551,707 | ) | 1,421,800 | (D) | 3,061,353 | ||||||||||||||
Accumulated other comprehensive loss |
(219,649 | ) | 55,884 | (163,765 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total companys equity |
2,973,135 | (1,495,823 | ) | 1,421,800 | 2,899,112 | |||||||||||||||
Noncontrolling interests |
443,581 | | 443,581 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total equity (deficit) |
3,416,716 | (1,495,823 | ) | 1,421,800 | 3,342,693 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities, redeemable noncontrolling interests and equity |
$ | 8,390,310 | $ | (2,133,159 | ) | $ | | $ | 6,257,151 | |||||||||||
|
|
|
|
|
|
|
|
5
HENRY SCHEIN, INC.
PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
The unaudited pro forma consolidated statements of income for the nine months ended September 29, 2018 and for the year ended December 30, 2017 and the unaudited pro forma consolidated balance sheet as of September 29, 2018, include the following pro forma adjustments:
(A) | Reflects the removal of all non-recurring transaction costs related to the previously announced separation of Henry Schein, Inc.s (the Company) Animal Health business (the Henry Schein Animal Health Business) (the Separation) which were incurred by the Company during the nine months ended September 29, 2018. These costs were primarily for tax, information technology, advisory fees, and other professional services. |
(B) | Reflects a reduction in interest expense in connection with debt securities expected to be repaid by the Company in February 2019 using the proceeds from the Separation and related transactions. The interest adjustment is based on the historical interest expense associated with the borrowings to be repaid upon Separation and related transactions. |
(C) | Adjusted to reflect the income tax effects of the pro forma adjustments at the applicable statutory tax rates. |
(D) | Represents the adjustment for the repayment of debt from the net proceeds of the distribution of $1,120.0 million from Covetrus, Inc., a wholly owned subsidiary of the Company prior to the Separation (Covetrus) incurred in connection with a debt financing by Covetrus, the issuance of $361.1 million of shares of Covetrus common stock to certain institutional accredited investors in connection with the Separation and the merger with Direct Vet Marketing, Inc. (d/b/a Vets First Choice) (Vets First Choice) , $14.0 million related to the sale of two business units associated with the Separation and related transactions, offset by $73.3 million related to the buyout of certain minority interests in connection with the Separation and related transactions. |
6