Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Second Quarter Results; Net Sales Increase 21% to $1.14 Billion

07/26/05

MELVILLE, N.Y., Jul 26, 2005 (BUSINESS WIRE) -- Henry Schein, Inc. (Nasdaq NM: 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 quarter ended June 25, 2005.

Net sales for the second quarter of 2005 were $1.14 billion, an increase of 20.7% from the second quarter of 2004 (See Exhibit A for details of sales growth). This increase includes 19.1% local currency growth (3.4% internally generated and 15.7% from acquisitions) and 1.6% related to foreign currency exchange. Second quarter net income was $40.0 million, an increase of 3.2% compared with the second quarter of 2004. Earnings per diluted share of $0.45 represents an increase of 4.7% compared with the prior-year quarter.

"Our financial results reflect second quarter records for sales, net income and earnings per share," said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein. "During the quarter we also made significant progress toward effectively integrating acquired businesses into Henry Schein, including Ash Temple in Canada and the Demedis businesses in Germany, Austria and the Benelux countries."

Net income and earnings per share growth for the second quarter reflect the impact of certain one-time items including integration costs of recent acquisitions, seasonality changes, and expenses associated with relocation to a new corporate headquarters in Melville, New York, as discussed in the Company's first quarter earnings release.

For the quarter, Dental sales increased 18.8%, including 18.2% growth in local currencies (10.1 % internally generated and 8.1% from acquisitions) and 0.6% related to foreign currency exchange. Of the 18.2% local currency growth, Dental consumable merchandise sales increased 15.5% (8.1% internal growth, 7.4% acquisition growth) and Dental equipment sales and service revenues were up 28.9% (17.6% internal growth, 11.3% acquisition growth). Sales of the Colgate products introduced in May 2004 accounted for about 1.1% of the Dental consumable merchandise internal growth in local currencies.

"We are pleased to report double-digit sales growth in our Dental Group, which we have achieved consistently for the past eight quarters. We continue to gain market share due to the investments we have made in field sales force training, strategic acquisitions and innovations such as our Privileges customer loyalty program in combination with our industry leading Dental practice management software and clinical applications, all supported by our initiatives in e-commerce and information technology," explained Mr. Bergman.

"Earlier this month we held our annual national Dental sales meeting, which is the largest such gathering in the industry and serves as an important showcase for our vendor partners while providing training and motivation for our field sales consultants," he added. "This year's record attendance included approximately 1,250 Team Schein Members and more than 135 vendors attracting, we believe, the largest number of dental vendors to a company sponsored event in the industry."

Medical sales declined 2.9% during the second quarter (internal sales down 3.9%, offset by acquisition growth of 1.0%), reflecting the continued impact of shedding lower margin and nominally profitable pharmaceutical and veterinary sales.

"Medical Group sales during the second quarter reflect the further implementation of strategic decisions made in the preceding quarter in support of the Company's operating margin expansion goals," commented Mr. Bergman. "Our core physician and alternate care business however, improved by 8.3% without the impact of lower margin pharmaceutical products, of which 6.5% was internal growth."

"In June, our Medical Group held its annual national sales meeting with more than 800 attendees. This was our largest Medical conference ever," he added. "We continue to strengthen the value-added partnership dynamic between our Medical field sales consultants and their physician customers, similar to the success we have had in our Dental Group."

International sales increased 71.2%, including 64.0% growth in local currencies (2.4% internally generated and 61.6% from acquisitions) and 7.2% due to foreign currency exchange. "International Group internal sales growth in local currencies improved compared with the first quarter of 2005 as the government reimbursement issues in Germany have begun to ease. Total International Group sales growth was once again significantly bolstered by the acquisition of the Demedis full-service businesses in Germany, Austria and the Benelux countries, and the KRUGG dental business in Italy," Mr. Bergman commented.

"Also contributing to second quarter International growth was the acquisition of Halas Dental and Shalfoon Bros., which strengthened our position in the Australia and New Zealand dental products markets, and we are now the leading dental distributor in those markets. We continue to be very excited about our prospects in the International arena as well as in North America," he added.

Technology and Value-Added Services sales grew 9.5%, including 9.2% growth in local currencies and 0.3% related to foreign currency exchange. "Growth in Technology and Value-Added Services revenues was fueled by particularly strong performance in the electronic services business," Mr. Bergman explained.

Stock Repurchase Plan

In June 2004, the Company announced a share repurchase program of up to $100 million worth of common stock, under which 121,800 shares were repurchased during the second quarter at an average price of $38.58 per share. The impact of the repurchase of shares under this program on second quarter diluted EPS was immaterial. To date under this program, 1,736,110 shares have been repurchased at an average price of $32.98 per share.

2005 EPS Guidance

On June 15, 2005, Chiron Corporation (Nasdaq NM: CHIR) revised its production estimates for Fluvirin(R) influenza virus vaccine for the 2005-2006 influenza season, and now estimates it will produce between 18 million and 26 million doses. Henry Schein remains cautiously optimistic about Chiron's ability to re-enter the U.S. market for influenza vaccine in time for the 2005 season. However, at this time there is continued uncertainty about the number of doses of influenza vaccine that Chiron will produce, how many will be available in the United States and the amount Henry Schein will receive, if any, for 2005. In addition, although end user pricing for influenza vaccine is expected to increase this year, there remains uncertainty regarding specific pricing, and Henry Schein has not yet announced influenza vaccine pricing to its customers for 2005. Since we do not have reasonable certainty with respect to these matters, we are not providing specific guidance at this time should Chiron re-enter the influenza vaccine market in 2005.

However, Henry Schein affirms that it expects 2005 diluted EPS in the range of $1.73 to $1.77 if Chiron is unable to re-enter the influenza vaccine market this year. This represents mid-teens percentage diluted EPS growth over 2004, excluding the $0.10 one-time charge in 2004 related to the Fluvirin contract. This guidance assumes no significant increase in sales of influenza vaccine products from other manufacturers over 2004 levels. This guidance does not include the impact of expensing of stock options (per Financial Accounting Standards No. 123(R)), which has been delayed until 2006. The Company notes that all 2005 guidance is for current operations including completed acquisitions, and does not include the impact of potential future acquisitions.

Second Quarter Conference Call Webcast

The Company will hold a conference call to discuss second quarter financial results today, beginning at 10 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 beginning shortly after the call has ended.

About Henry Schein

Henry Schein, a Fortune 500(R) company, is recognized for its excellent customer service and highly competitive prices. The Company's four business groups - Dental, Medical, International and Technology - serve more than 475,000 customers worldwide, including dental practices and laboratories, physician practices and veterinary clinics, as well as government and other institutions. The Company's sales reached a record $4.1 billion in 2004. The Company operates through a centralized and automated distribution network, which provides customers in more than 125 countries with a comprehensive selection of over 160,000 national and Henry Schein private-brand products.

Henry Schein also offers a wide range of innovative value-added practice solutions for healthcare professionals, such as ArubA(R), the Company's electronic catalog and ordering system. Our leading practice-management software solutions have been installed in more than 50,000 practices -- DENTRIX(R) and Easy Dental(R) for dental practices, and AVImark(R) for veterinary clinics.

Headquartered in Melville, N.Y., Henry Schein employs nearly 11,000 people and has operations in 19 countries. For more information, visit the Henry Schein Web site at www.henryschein.com.

In accordance with the "Safe Harbor" provisions of the Private Securities Litigation Reform Act of 1995, the Company provides the following cautionary remarks regarding important factors which, 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 the Company's 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 the Company's operations and financial condition, including factors that may affect its business and future prospects, is contained in documents the Company has filed with the SEC and will be contained in all subsequent periodic filings made with the SEC. These documents identify in detail important risk factors that could cause the Company's 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: competitive factors; changes in the healthcare industry; changes in government regulations that affect the Company; financial risks associated with the Company's international operations; fluctuations in quarterly earnings; transitional challenges associated with acquisitions; regulatory and litigation risks; the dependence on the Company's continued product development, technical support and successful marketing in the technology segment; the Company's dependence upon sales personnel and key customers; the Company's dependence on its senior management; the Company's dependence on third parties for the manufacture and supply of its products; possible increases in the cost of shipping the Company's products or other service trouble with the Company's third-party shippers; risks from rapid technological change; and risks from potential increases in variable interest rates.

The order in which these factors appear should not be construed to indicate their relative importance or priority. The Company cautions that these factors may not be exhaustive and that many of these factors are beyond the Company's ability to control or predict. Accordingly, forward-looking statements should not be relied upon as a prediction of actual results. The Company undertakes no duty and has no obligation to update forward-looking statements.

HENRY SCHEIN, INC.
                   CONSOLIDATED STATEMENTS OF INCOME
                 (in thousands, except per share data)
                              (unaudited)

                          Three Months Ended       Six Months Ended
                         --------------------- -----------------------
                          June 25,    June 26,  June 25,     June 26,
                            2005       2004       2005         2004
                         ----------- --------- ----------- -----------

Net sales                $1,141,620  $945,690  $2,243,030  $1,832,321
Cost of sales               817,208   693,975   1,612,431   1,349,779
                         ----------- --------- ----------- -----------
    Gross profit            324,412   251,715     630,599     482,542
Operating expenses:
  Selling, general and
   administrative           253,948   188,130     502,930     372,657
                         ----------- --------- ----------- -----------
    Operating income         70,464    63,585     127,669     109,885
Other income (expense):
  Interest income             1,980     2,451       4,008       4,667
  Interest expense           (5,227)   (3,114)    (11,598)     (6,116)
  Other, net                   (228)      180        (569)        331
                         ----------- --------- ----------- -----------
    Income before taxes,
     minority interest
     and equity in
     earnings of
     affiliates              66,989    63,102     119,510     108,767
Taxes on income             (24,787)  (23,412)    (44,219)    (40,444)
Minority interest in net
 income of subsidiaries      (2,476)   (1,254)     (2,527)     (1,779)
Equity in earnings of
 affiliates                     248       300         435         585
                         ----------- --------- ----------- -----------
Net income               $   39,974  $ 38,736  $   73,199  $   67,129
                         =========== ========= =========== ===========

Earnings per share:
  Basic                  $     0.46  $   0.44  $     0.84  $     0.77
                         =========== ========= =========== ===========
  Diluted                $     0.45  $   0.43  $     0.82  $     0.74
                         =========== ========= =========== ===========

Weighted-average common shares
 outstanding:
  Basic                      86,927    87,829      86,818      87,699
                         =========== ========= =========== ===========
  Diluted                    89,115    90,080      88,981      90,147
                         =========== ========= =========== ===========


                          HENRY SCHEIN, INC.
                      CONSOLIDATED BALANCE SHEETS
            (in thousands, except share and per share data)

                                                June 25,  December 25,
                                                  2005        2004
                                               ----------- -----------
                                               (unaudited)
ASSETS
Current assets:
    Cash and cash equivalents                  $  187,108  $  186,621
    Accounts receivable, net of reserves of
     $45,198 and $44,852                          580,699     554,666
    Inventories                                   494,323     486,494
    Deferred income taxes                          30,633      28,795
    Prepaid expenses and other                    127,101     174,167
                                               ----------- -----------
            Total current assets                1,419,864   1,430,743
Property and equipment, net                       184,287     176,103
Goodwill                                          629,096     627,215
Other intangibles, net                            131,784     129,285
Investments and other                              74,857      70,324
                                               ----------- -----------
            Total assets                       $2,439,888  $2,433,670
                                               =========== ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                           $  322,256  $  367,213
    Bank credit lines                               4,302       5,969
    Current maturities of long-term debt            8,356       3,906
    Accrued expenses:
       Payroll and related                         91,515      89,431
       Taxes                                       56,884      70,970
       Other                                      140,158     156,410
                                               ----------- -----------
            Total current liabilities             623,471     693,899
Long-term debt                                    518,954     525,682
Deferred income taxes                              72,198      66,599
Other liabilities                                  48,514      28,999

Minority interest                                  14,367      12,438
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, 87,127,631 and
    86,650,428 outstanding                            871         867
   Additional paid-in capital                     464,660     445,573
   Retained earnings                              676,105     615,265
   Accumulated other comprehensive income          21,136      44,785
   Deferred compensation                             (388)       (437)
                                               ----------- -----------
            Total stockholders' equity          1,162,384   1,106,053
                                               ----------- -----------
            Total liabilities and
             stockholders' equity              $2,439,888  $2,433,670
                                               =========== ===========



                          HENRY SCHEIN, INC.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                              (unaudited)
         For the Periods Ended June 25, 2005 and June 26, 2004

                              Three Months Ended     Six Months Ended
                             -------------------- --------------------
                                2005      2004       2005      2004
                             --------- ---------- --------- ----------

Cash flows from operating
 activities:
  Net income                 $ 39,974  $  38,736  $ 73,199  $  67,129
  Adjustments to reconcile
   net income to net cash
   provided by operating
   activities:
    Depreciation and
     amortization              15,111     10,342    28,348     19,984
    Provision for (recovery
     of) losses on trade
     and other accounts
     receivable                   158        744       (50)     1,153
    Deferred income taxes       1,619      2,831     4,639      3,396
    Undistributed earnings
     of affiliates               (248)      (300)     (435)      (585)
    Minority interest in net
     income of subsidiaries     2,476      1,254     2,527      1,779
    Other                      (1,079)       (56)       10         88
    Changes in operating
     assets and liabilities,
     net of acquisitions:
      Accounts receivable     (19,500)    (8,118)   (5,066)   (14,933)
      Inventories              12,653      1,959    21,263    (21,150)
      Other current assets      1,225    (12,697)   34,015      9,698
      Accounts payable and
       accrued expenses        35,521     37,362   (85,835)    (7,943)
                             --------- ---------- --------- ----------
Net cash provided by
 operating activities          87,910     72,057    72,615     58,616
                             --------- ---------- --------- ----------

Cash flows from investing
 activities:
  Purchases of fixed
   assets                     (13,895)    (8,135)  (22,033)   (13,789)
  Payments for business
   acquisitions, net of
   cash acquired              (15,706)   (88,441)  (54,752)  (135,807)
  Payments related to
   pending business
   acquisitions                     -    (13,375)        -    (56,441)
  Proceeds from sales of
   marketable securities            -          -         -     14,472
  Net proceeds from
   (payments for) foreign
   exchange forward contract
   settlements                 19,993      3,362    15,515       (683)
  Other                           415      5,302    (1,887)    (3,305)
                             --------- ---------- --------- ----------
Net cash used in investing
 activities                    (9,193)  (101,287)  (63,157)  (195,553)
                             --------- ---------- --------- ----------

Cash flows from financing
 activities:
  Net proceeds from
   (payments for) bank
   borrowings                  (1,599)   180,000    (1,416)   180,000
  Repayments of debt
   assumed in business
   acquisitions                     -   (113,779)        -   (113,779)
  Principal payments for
   long-term debt              (1,869)    (1,448)   (2,565)    (1,710)
  Payments for establishing
   new credit facility           (650)         -      (650)         -
  Proceeds from issuance
   of stock upon exercise
   of stock options             8,109      5,195    19,053     17,878
  Net proceeds from short-
   term bank borrowings             -     26,278         -     50,695
  Payments for repurchases
   of common stock             (4,699)   (34,910)  (21,009)   (45,964)
  Other                          (158)      (160)     (559)      (506)
                             --------- ---------- --------- ----------
Net cash provided by (used
 in) financing activities        (866)    61,176    (7,146)    86,614
                             --------- ---------- --------- ----------

Net change in cash and cash
 equivalents                   77,851     31,946     2,312    (50,323)
Effect of exchange rate
 changes on cash and cash
 equivalents                   (5,484)     1,305    (1,825)      (691)
Cash and cash equivalents,
 beginning of period          114,741     73,086   186,621    157,351
                             --------- ---------- --------- ----------
Cash and cash equivalents,
 end of period               $187,108  $ 106,337  $187,108  $ 106,337
                             ========= ========== ========= ==========

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


Exhibit A

                          Henry Schein, Inc.
                          2005 Second Quarter
                       Sales Growth Rate Summary
                              (unaudited)

                         Q2 2005 over Q2 2004
                         --------------------

                  Consolidated Dental Medical International Technology
                  ------------ ------ ------- ------------- ----------

Internal                  3.4%  10.1%   -3.9%          2.4%       9.2%

Acquisitions             15.7%   8.1%    1.0%         61.6%         -
                  ------------ ------ ------- ------------- ----------

     Local
      Currency
      Sales Growth       19.1%  18.2%   -2.9%         64.0%       9.2%

Foreign Currency
 Exchange                 1.6%   0.6%      -           7.2%       0.3%
                  ------------ ------ ------- ------------- ----------

     Total Sales
      Growth             20.7%  18.8%   -2.9%         71.2%       9.5%
                  ============ ====== ======= ============= ==========

SOURCE: Henry Schein, Inc.

Henry Schein, Inc.
Steven Paladino, 631-843-5500
steven.paladino@henryschein.com
or
Susan Vassallo, 631-843-5562
susan.vassallo@henryschein.com