Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports 18% Growth in Third Quarter Earnings; Net Sales Increase 4%, Dental Equipment Sales Up 5%; Year-To-Date Cash Flow From Operations Improves 95% to $85 Million

10/31/00

MELVILLE, N.Y.--(BUSINESS WIRE)--Oct. 31, 2000--Henry Schein, Inc. (Nasdaq: HSIC), the largest provider of healthcare supplies to office-based practitioners in the combined North American and European markets, today announced financial results for the third quarter of 2000.

For the three months ended September 23, 2000, net sales increased more than 4% to $603 million, from $579 million in the third quarter of last year. Excluding one-time costs of $5.4 million ($3.4 million after tax) related to the Company's recently announced restructuring plans, adjusted net income rose 18% to $19.6 million, or $0.47 per diluted share, compared with adjusted net income of $16.6 million, or $0.40 per diluted share, in the third quarter of 1999.

"We are very pleased to report strong earnings growth, which was primarily driven by a sales increase of 6.4% in local currencies, a 60 basis point improvement in gross margin, and significantly lower interest expense due to a reduction in our debt," said Stanley M. Bergman, Chairman, Chief Executive Officer and President of Henry Schein.

For the first nine months of 2000, the Company reported net sales increased 3% to $1.7 billion, compared with the first nine months of 1999. Year-to-date adjusted net income increased 8% to $48.0 million, or $1.15 per diluted share, compared with $44.3 million, or $1.07 per diluted share, in the prior year. Year-to-date cash flow from operations increased 95% to $85.1 million, compared with $43.6 million for the same period last year.

"We continue to see positive cash flow from operations, which has enabled us to further strengthen our balance sheet by paying down debt," said Mr. Bergman. "In fact, for the first nine months of 2000, our free cash flow was used to reduce debt by $57 million."

The Company reported third quarter Dental sales of $264.9 million, which is 2.2% above the same period in the prior year. Highlighting this category was the Company's Dental equipment sales and service business, which reported a 5.1% increase in net sales over last year's third quarter. This represents the first quarter of growth in the equipment business following four consecutive quarters of declining or flat results. Dental merchandise sales were up 1.6% for the third quarter of 2000, compared with the third quarter of 1999.

Henry Schein's Medical and Veterinary businesses sustained above-market growth rates in the third quarter of 2000, rising 12% and 9%, respectively, compared to the third quarter of 1999. Medical sales to the Company's core physician office and alternate care markets were particularly strong.

International sales for the third quarter of 2000 were approximately 7% below the third quarter of 1999, while in local currencies sales grew by 6%. Technology and Value-Added Services sales in the third quarter of 2000 were essentially flat compared to the same period in the prior year, when sales were exceptionally strong due to Y2K conversions.

The Company also reported that its recently announced restructuring programs are proceeding as planned. As previously announced, total pre-tax cost savings from both of these initiatives are estimated at $20 million annually ($12 million after taxes), or $0.29 per diluted share. As expected, cost savings from these programs in the third quarter of 2000 were minimal, but will accelerate in the fourth quarter of this year with the full impact of cost savings expected in 2001.

The Company confirmed that it expects to record a one-time restructuring charge of approximately $14 million ($8.4 million after tax) during the second half of 2000, as it announced last quarter. For the third quarter of 2000, the Company reported $5.4 million ($3.4 million after tax) in one-time costs related to the restructuring initiatives. Live Webcast

The Company will hold a conference call to discuss these results today, beginning at 10:00 a.m. Eastern Standard Time. Individual investors are invited to listen to the conference call over the Internet through Henry Schein's Web site at www.henryschein.com. To listen to the live call, please navigate to the Corporate Information area of the site at least 15 minutes prior to the start of the call to download and install any necessary audio software. In addition, a replay will be available for 30 days beginning shortly after the call has ended.

Henry Schein, Inc. is the largest distributor of healthcare products and services to office-based healthcare practitioners in the combined North American and European markets. Recognized for its excellent customer service and low prices, the Company serves more than 400,000 customers worldwide, including dental practices and laboratories, physician practices and veterinary clinics, as well as government and other institutions.

The Company operates its five business groups - Dental, Medical, Veterinary, International and Technology - through a centralized and automated distribution network, which provides customers in more than 125 countries with a comprehensive selection of over 70,000 national and Henry Schein private-brand products. Henry Schein also offers a wide range of innovative value-added practice solutions, such as its leading dental practice management software systems - DENTRIX(R) and Easy Dental(R), which are installed in over 35,000 practices; and ArubA(R), Henry Schein's electronic catalog and ordering system. Headquartered in Melville, New York, Henry Schein employs over 6,000 people in 15 countries. The Company's 1999 sales reached a record $2.3 billion. For more information, visit the Henry Schein Web site at www.henryschein.com.

Certain information contained herein includes information that is forward-looking. The matters referred to in forward-looking statements may be affected by the risks and uncertainties involved in the Company's business. These forward-looking statements are qualified in their entirety by the cautionary statements contained in the Company's Securities and Exchange Commission filings.

                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                 --------------------------------------
                 (in thousands, except per share data)
                 --------------------------------------
                              (unaudited)

                      Three Months Ended        Nine Months Ended
                      ------------------        -----------------
                   Sept. 23,    Sept. 25,     Sept. 23,     Sept. 25,
                     2000          1999         2000          1999
                 ------------- ------------ ------------  ------------
Net sales        $  603,037    $  578,794   $ 1,725,021   $ 1,674,439
Cost of sales       417,927       404,830     1,187,976     1,163,008
                 ------------- ------------ ------------  -------------
   Gross profit     185,110       173,964       537,045       511,431

Operating expenses:
  Selling, general 
   and
   administrative   150,779       141,452       447,670       423,222
  Merger and 
   integration costs      0         5,993           585        13,467
  Restructuring costs 5,387             0         5,387             0
                 ------------- ------------ ------------  -------------
    Operating
      income         28,944        26,519        83,403        74,742
Other income 
 (expense):
  Interest income     2,322         1,386         4,342         5,207
  Interest expense   (4,841)       (5,526)      (15,540)      (16,566)
  Other - net           108           207          (538)          315
                 ------------- ------------ ------------  -------------
   Income before
    taxes on income,
    minority interest
    and equity in
    losses of 
    affiliates       26,533        22,586        71,667        63,698
Taxes on income       9,623        10,114        26,175        26,199
Minority interest in 
 net income of 
 subsidiaries           338           353         1,375         1,272
Equity in losses 
 of affiliates         (334)         (596)         (100)       (1,454)
                 ------------- ------------ ------------  -------------
Net income       $   16,238    $   11,523     $  44,017   $    34,773
                 ============= ============ ============  =============

Adjusted net income:
    Net income   $   16,238    $   11,523     $  44,017   $    34,773
    Adjustments:
     Merger and
      integration
      costs               0         5,993           585        13,467
    Tax effect on 
      merger and
      integration
      costs               0          (961)            0        (3,983)
    Restructuring 
      costs           5,387             0         5,387             0
    Tax effect on
      restructuring
      costs          (2,030)            0        (2,030)            0
                 ------------- ------------ ------------  -------------
Adjusted net 
 income          $   19,595    $   16,555     $  47,959   $    44,257
                 ============= ============ ============  =============

Adjusted net
 income per
 common share:
    Basic        $     0.48    $     0.41     $    1.17   $      1.09
                 ============= ============ ============  =============
    Diluted      $     0.47    $     0.40     $    1.15   $      1.07
                 ============= ============ ============  =============

Weighted average 
 shares:
    Basic            41,251        40,608        41,062        40,546
                 ============= ============ ============  =============
    Diluted          41,860        41,104        41,568        41,437
                 ============= ============ ============  =============


               HENRY SCHEIN, INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
                (in thousands, except share data)

                                             September 23,   Dec. 25,
                                                 2000         1999
                                              (unaudited)   (audited)
     ASSETS
Current assets:                                                       
    Cash and cash equivalents                $    37,242 $    26,019
    Accounts receivable, less reserves of 
    $24,174 and $20,391, respectively            386,672     388,063
    Inventories                                  260,194     285,590
    Deferred income taxes                         19,982      15,520
    Prepaid expenses and other                    62,143      63,617
                                              ------------ ----------
        Total current assets                     766,233     778,809
Property and equipment, net of accumulated 
    depreciation and amortization of $70,084 
    and $60,702, respectively                     89,111      86,627
Goodwill and other intangibles, net of 
    accumulated amortization of $40,936 and 
    $31,356, respectively                        280,293     295,113
Investments and other                             48,669      43,553
                                              ------------ ----------
                                             $ 1,184,306 $ 1,204,102
                                              ============ ==========
     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                         $   198,679 $   198,983
    Bank credit lines                             29,359      41,527
    Accruals:
       Salaries and related expenses              33,665      31,188
       Merger, integration and restructuring 
       costs                                       8,805      10,093
       Other                                      66,655      64,710
    Current maturities of long-term debt           4,246       3,879
                                              -----------   ----------
            Total current liabilities            341,409     350,380
Long-term debt                                   272,176     318,218
Other liabilities                                 11,207       9,782
                                              ------------ ---------- 
            Total liabilities                    624,792     678,380
                                              ------------ ---------- 
Minority interest                                  7,297       7,855
                                              ------------ ----------
Stockholders' equity:
   Common stock, $.01 par value, authorized 
       120,000,000;
       issued and outstanding 41,447,857             414         407
       and 40,768,306, respectively 
    Additional paid-in capital                   365,132     361,757
   Retained earnings                             212,297     167,809
   Treasury stock, at cost (62,479 shares)        (1,156)     (1,156)
   Accumulated comprehensive income              (23,973)    (10,359)
   Deferred compensation                            (497)       (591)
                                              ------------ ---------- 
            Total stockholders' equity           552,217     517,867
                                              ------------ ----------
                                             $ 1,184,306 $ 1,204,102
                                              ============ =========

--30--sm/ad/ny*

CONTACT: Henry Schein, Inc.
Steven Paladino
Executive Vice President and
Chief Financial Officer
631/843-5500
or
Susan Vassallo
Manager, Investor and
Public Relations
631/843-5562
svassa@henryschein.com