Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record First Quarter EPS of $0.45 and Net Sales of $647.1 Million; Dental Net Sales Increase 10% Over Prior Year

05/07/02
MELVILLE, N.Y., May 7, 2002 (BUSINESS WIRE) -- Henry Schein, Inc. (Nasdaq: HSIC), the largest provider of healthcare products and services to office-based practitioners in the combined North American and European markets, today reported financial results for the three months ended March 30, 2002.

As previously announced, beginning in 2002 and in compliance with Statement of Financial Accounting Standard 142, the Company is not amortizing goodwill. Prior-year comparisons adjusted to exclude the favorable impact of this change are referred to as "excluding goodwill amortization."

First quarter 2002 financial highlights include:

    
    --  Net sales of $647.1 million, up 9.0% over the prior year or
        9.6% in local currencies
    --  Dental net sales of $295.3 million, up 9.7% over the prior
        year or 10.0% in local currencies
    --  Medical net sales to physicians and alternate care sites up
        15.3% over the prior year
    --  European dental net sales up by 11.6% over the prior year in
        local currencies
    --  Operating income of $35.2 million, up 15.5% over the prior
        year excluding goodwill amortization
    --  Net income of $19.7 million, up 23.6% over the prior year
        excluding goodwill amortization
    --  Diluted EPS of $0.45, up 21.6% over the prior year excluding
        goodwill amortization
Net sales for the first quarter of 2002 increased 9.0% to $647.1 million, from $593.9 million in the first quarter of 2001. Excluding the impact of foreign exchange, first quarter 2002 net sales were up 9.6%. Net income for the first quarter of 2002 of $19.7 million represents a 39.6% increase over the prior year quarter, or a 23.6% increase excluding goodwill amortization net of taxes. Earnings per diluted share were $0.45 in the first quarter of 2002, up 36.4% compared with the prior year first quarter or up 21.6% excluding goodwill amortization net of taxes.

"Among many financial highlights for the quarter is the performance of our Dental Group, which posted a 10% increase in net sales over the prior year, " said Stanley M. Bergman, Chairman, Chief Executive Officer and President of Henry Schein. Mr. Bergman noted that recent Dental Group financial results are directly attributable to several factors, including:

    --  Stabilization of the Company's field sales force, with
        voluntary departures for reasons other than retirement now at
        insignificant levels
    --  Success in adding high-quality new field sales consultants,
        with a net increase of more than 60 sales professionals
        joining the Company since January 2001 including many seasoned
        dental sales consultants
    --  An expanded and strengthened field sales management team and
        an ongoing commitment to field sales consultant training
    --  The new, innovative Privileges(TM) customer loyalty program,
        designed to attract, retain and reward dental customers for
        life
The Company reported first quarter 2002 Dental net sales of $295.3 million, an increase of 9.7% compared with the first quarter of 2001 or an increase of 10.0% in local currencies. Dental merchandise net sales increased 8.3%, and Dental equipment sales and service net revenues increased 16.6%. Beginning in 2002, the Company is including certain dental digital camera, x-ray and office supply revenues in the Dental Group's performance, which previously had been reported in Technology and Value-Added Services. This change was made in both current and prior-year periods, and is designed to more accurately represent the Company's consumable and equipment sales to this customer group. The reclassification of sales had no meaningful impact on the year-over-year Dental growth rate.

"I am particularly pleased with our success in stabilizing and expanding our Dental field sales force," added Mr. Bergman. "For Dental sales professionals, we believe that Henry Schein is the most attractive alternative in the industry. Our period of integration is behind us, and our strategy of leveraging our field sales presence, equipment sales and service capabilities, industry leading practice management software systems, and unmatched array of products and value - added services is in full swing. Supported by our world class marketing programs and distribution network, this synergistic approach to the customer is the industry standard."

Henry Schein's Medical Group, which serves primarily the physician office and alternate care markets, and now includes sales previously reported as Veterinary net sales, reported first quarter 2002 net sales of $231.4 million, an increase of 10.9% compared with combined Medical and Veterinary net sales in the prior-year first quarter. Sales to the Medical Group's core physician and alternate care business during the first quarter of 2002 increased 15.3%, and sales to the Group's Veterinary customers increased 7.8%.

"Our Medical Group has a long history of above-market growth, and we are delighted with our continued gains in market share. Adding Veterinary sales to the Medical Group is a logical step, as our Medical and Veterinary businesses share common management and operational structures," added Mr. Bergman.

International net sales for the first quarter of 2002 were $105.8 million, an increase of 3.0% in U.S. dollars and an increase of 6.2% in local currencies, compared with the first quarter of 2001. European dental sales, which account for more than 60% of International sales, increased by 11.6% in local currencies, double the overall growth rate in that market.

"During 2001 we committed considerable executive resources to our European operations. The opportunities in Western Europe are similar to those we have capitalized on in the U.S., and the ease of conducting business in multiple European nations has increased considerably since the introduction of the Euro. We are very optimistic about future growth in our International business," commented Mr. Bergman.

Technology and Value-Added Services net sales were $14.6 million for the first quarter of 2002, an increase of 9.5% over last year, excluding revenues now included in Dental net sales for both periods as described above. Reclassified 2001 sales for all four Groups is attached.

"At the end of the quarter, we opened our new 290,000-square-foot distribution facility in Indianapolis, which replaces our previous facilities in that location with state-of-the-art technology and enhanced efficiency. Our new Southeast distribution center in Jacksonville, Florida is set to begin operations this summer, significantly improving our service levels in that key area of the country," noted Mr. Bergman. "Our commitment to helping our customers build profitable businesses through exceptional service and operating efficiencies remains the cornerstone of Henry Schein."

Commenting on the outlook for the remainder of 2002, based on the strength of first quarter financial results the Company now expects full-year 2002 earnings per diluted share to be $2.49-$2.53.

Live Webcast

The Company will hold a conference call to discuss these results today, beginning at 10:00 a.m. Eastern Time. Individual investors are invited to listen to the conference call over the Internet through Henry Schein's Web site at www.henryschein.com. 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 four business groups - Dental, Medical, International and Technology - through a centralized and automated distribution network, which provides customers in more than 125 countries with a comprehensive selection of over 80,000 national and Henry Schein private-brand products. Henry Schein also offers a wide range of innovative value-added practice solutions, including such leading practice management software systems as DENTRIX(R) and Easy Dental(R), for dental practices, and AVImark(R) for veterinary clinics, which are installed in over 44,000 practices; and ArubA(R), Henry Schein's electronic catalog and ordering system. Headquartered in Melville, New York, Henry Schein employs over 6,500 people in 16 countries. The Company's 2001 sales reached a record $2.6 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 INCOME
                 (in thousands, except per share data)
                              (unaudited)
                                           Quarter Ended
                                ----------------------------------
                                      March 30,         March 31,
                                        2002              2001
                                ----------------  ----------------
Net sales                       $       647,093   $       593,895
Cost of sales                           468,703           434,538
                                ----------------  ----------------
       Gross profit                     178,390           159,357
Operating expenses:
    Selling, general and
     administrative                     143,192           131,774
                                ----------------  ----------------
       Operating income                  35,198            27,583
Other income (expense):
    Interest income                       2,439             1,241
    Interest expense                     (4,828)           (5,368)
    Other - net                            (566)             (354)
                                ----------------  ----------------
       Income before taxes
        on income, minority
        interest and equity in
        earnings of affiliates           32,243            23,102
Taxes on income                          12,064             8,548
Minority interest in net
 income of subsidiaries                     569               531
Equity in earnings
 of affiliates                              120               109
                                ----------------  ----------------
Net income                      $        19,730   $        14,132
                                ================  ================
Net income per common share:
    Basic                       $          0.46   $          0.34
                                ================  ================
    Diluted                     $          0.45   $          0.33
                                ================  ================
Weighted average common
 shares outstanding:
    Basic                                42,791            41,975
                                ================  ================
    Diluted                              44,069            43,146
                                ================  ================
                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS
                   (in thousands, except share data)
                                              March 30,   December 29,
                                                2002          2001
                                           ------------- ------------
                                             (unaudited)    (audited)
     ASSETS
Current assets:
    Cash and cash equivalents             $      93,421  $    193,367
    Accounts receivable, less
     reserves of $33,163 and
     $31,929, respectively                      356,453       363,700
    Inventories                                 293,764       291,231
    Deferred income taxes                        26,626        25,751
    Prepaid expenses and other                   57,145        52,922
                                          -------------- -------------
            Total current assets                827,409       926,971
Property and equipment, net of
 accumulated depreciation
 and amortization of $93,354
 and $90,823, respectively                      129,498       117,980
Goodwill, net                                   284,844       279,981
Other intangibles, net
 of accumulated amortization
 of $3,513 and $3,348, respectively               8,262         8,023
Investments and other                            59,506        52,473
                                          -------------- -------------
                                          $   1,309,519  $  1,385,428
                                          ============== =============
     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                      $     205,717  $    263,190
    Bank credit lines                             4,031         4,025
    Accruals:
       Salaries and related expenses             32,353        41,602
       Merger and integration,
        and restructuring costs                   5,067         5,867
       Acquisition earnout payments               4,680        26,800
       Other                                     79,353        80,355
    Current maturities of long-term debt          3,212        15,223
                                          -------------- -------------
            Total current liabilities           334,413       437,062
Long-term debt                                  241,968       242,169
Other liabilities                                18,174        18,954
                                          -------------- -------------
            Total liabilities                   594,555       698,185
                                          -------------- -------------
Minority interest                                 7,539         6,786
                                          -------------- -------------
Stockholders' equity:
    Preferred stock, $.01 par value,
     authorized 1,000,000, issued and
     outstanding: 0 and 0, respectively               0             0
   Common stock, $.01 par value,
     authorized 120,000,000,
     issued: 43,020,590 and
     42,745,204, respectively                       430           427
   Additional paid-in capital                   401,629       393,047
   Retained earnings                            332,132       312,402
   Treasury stock, at cost,
    62,479 shares                                (1,156)       (1,156)
   Accumulated comprehensive loss               (25,300)      (23,922)
   Deferred compensation                           (310)         (341)
                                          -------------- -------------
            Total stockholders' equity          707,425       680,457
                                          -------------- -------------
                                          $   1,309,519  $  1,385,428
                                          ============== =============
                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                              (unaudited)
                                                 Quarter Ended
                                          ---------------------------
                                             March 30,     March 31,
                                                2002         2001
                                          ------------  -------------
Cash flows from operating activities:
    Net income                            $    19,730  $    14,132
    Adjustments to reconcile
     net income to net
     cash used in operating activities:
       Depreciation and amortization            5,798        9,466
       Provision for allowances
        on trade receivables                    1,234          550
       Other                                   (1,237)        (195)
    Changes in assets and liabilities
     (net of purchase acquisitions):
          Decrease in accounts receivable       4,613        8,742
          Increase in inventories              (3,796)        (331)
          (Increase) decrease in
           other current assets                  (195)       7,190
          Decrease in accounts
           payable and accruals               (64,933)     (51,645)
                                          ------------ ------------
Net cash used in operating activities         (38,786)     (12,091)
                                          ------------ ------------
Cash flows from investing activities:
    Capital expenditures                      (17,590)      (6,157)
    Business acquisitions,
     net of cash acquired                     (28,150)           0
    Purchase of marketable
     securities with maturities
     of more than three months                (10,455)           0
    Other                                        (302)      (1,022)
                                          ------------ ------------
Net cash used in investing activities         (56,497)      (7,179)
                                          ------------ ------------
Cash flows from financing activities:
    Principal payments on long-term debt      (12,013)      (1,888)
    Proceeds from issuance
     of stock upon exercise
     of stock options by employees              7,183        6,842
    Proceeds from borrowings
     from banks                                   481        4,798
    Payments on borrowings
     from banks                                  (394)     (11,663)
    Other                                        (423)        (333)
                                          ------------ ------------
Net cash used in financing activities          (5,166)      (2,244)
                                          ------------ ------------
Net decrease in cash
 and cash equivalents                        (100,449)     (21,514)
Effect of exchange
 rate changes on cash                             503        1,264
Cash and cash equivalents,
 beginning of period                          193,367       58,362
                                          ------------ ------------
Cash and cash equivalents,
 end of period                            $    93,421  $    38,112
                                          ============ ============
                  HENRY SCHEIN, INC. AND SUBSIDIARIES
                RECLASSIFIED 2001 NET SALES BY QUARTER
                            (in thousands)
                              (unaudited)
                Q1          Q2         Q3         Q4         Total
               2001        2001       2001       2001         2001
             --------  ---------   ---------  ----------  -----------
Dental       $269,186   $280,146    $279,577   $292,485   $1,121,394
Medical       208,674    215,761     273,434    284,700      982,569
International 102,744     95,729      92,811    106,787      398,071
Technology     13,291     14,649      13,952     14,317       56,209
             ---------  ---------   ---------  ---------  -----------
Total        $593,895   $606,285    $659,774   $698,289   $2,558,243
             =========  =========   =========  =========  ===========
CONTACT:          Henry Schein, Inc., Melville 
                  Steven Paladino, 631/843-5500
                  or Susan Vassallo, 631/843-5562
                  svassa@henryschein.com