Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record First Quarter Results; Income from Continuing Operations grows by 17%

04/27/06

MELVILLE, N.Y., Apr 27, 2006 (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 quarter ended April 1, 2006.

Net sales for the first quarter of 2006 were $1.16 billion, an increase of 9.3% from the first quarter of 2005 (See Exhibit A for details of sales growth). This increase includes 11.7% local currency growth (8.3% internally generated and 3.4% from acquisitions) offset by a 2.4% decline related to foreign currency exchange.

First quarter income from continuing operations was $35.6 million, up 16.8% compared with the first quarter of 2005, and earnings per diluted share from continuing operations were $0.40, up 14.3% compared with the prior-year quarter. Income from continuing operations excludes an after-tax charge of $19.4 million, or $0.22 per diluted share, for the loss on disposal of the Hospital Supply business, which has previously been treated as a discontinued operation. Effective January 1, 2006, the Company adopted the new accounting rules on expensing stock-based compensation per Financial Accounting Standards No. 123(R) on a retrospective basis. All periods presented have been adjusted to give effect to FAS No. 123(R) which amounted to approximately $0.03 per share in Q1 2006 and Q1 2005.

"Our financial results from continuing operations feature first quarter records for sales, income and diluted EPS," said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein. "Internal sales growth in local currencies once again exceeded our estimate for market growth and reflected strength in all business Groups."

For the quarter, Dental sales increased 10.4%, including 9.8% growth in local currencies (9.1% internally generated and 0.7% from acquisitions) and 0.6% related to foreign currency exchange. Of the 9.8% local currency growth, Dental consumable merchandise sales increased 9.9% (9.3% internal growth and 0.6% acquisition growth) and Dental equipment sales and service revenues were up 9.1% (8.4% internal growth and 0.7% acquisition growth).

"The first quarter marks the 11th consecutive quarter of double-digit sales growth in our Dental Group as we continue to gain market share. Dental sales growth reflects a highly trained field sales force, effective and innovative marketing initiatives, and an ongoing commitment to expanding the products and services we bring to our customers," explained Mr. Bergman.

Medical sales increased 6.8% during the first quarter (4.9% internal growth and 1.9% acquisition growth).

"At the end of Q1 we completed the sale of our Hospital Supply business," commented Mr. Bergman. "This divestiture sharpens our focus on our office-based physician operations, which represents our core competency and is our foundation for future growth. Also, at the end of the quarter we completed our acquisition of NLS Animal Health. This acquisition represents a significant increase in Henry Schein's veterinary footprint in the United States, which along with our growing European veterinary presence, offers Henry Schein's vendor partners a unique opportunity to access veterinarians on an international basis."

For the quarter, International sales increased 10.3%, including 20.3% growth in local currencies (10.8% internally generated and 9.5% from acquisitions) offset by a 10.0% decline related to foreign currency exchange. Internal sales growth was bolstered by the acquisitions of the Demedis operations in Austria, Halas Dental in Australia and Shalfoon Bros. in New Zealand.

"Internal International sales growth in local currencies is approximately double our estimate for growth in the markets we serve. We enjoy tremendous opportunities overseas, and look forward to building upon our formidable presence particularly in Europe," added Mr. Bergman.

Technology and Value-Added Services sales were 8.6% ahead of prior year, including 8.3% growth in local currencies (all internal) and 0.3% related to foreign currency exchange. Electronic services revenues continued a strong double-digit growth trend.

2006 EPS Guidance

Henry Schein affirms 2006 financial guidance, as follows:

-- 2006 diluted EPS is expected to be $2.08 to $2.14 including the impact of expensing stock-based compensation per Financial Accounting Standards No. 123(R).

-- Diluted EPS growth is expected to be in the low double digits percentage range for the second quarter of 2006, and then to accelerate for the second half of the year due to the impact of seasonal influenza vaccine sales and the timing of certain expenses.

-- This 2006 diluted EPS guidance includes Henry Schein's expectations that it will distribute approximately 15 million to 17 million doses of influenza vaccine during 2006, including product manufactured by GlaxoSmithKline Biologicals (which includes the former ID Biomedical), Chiron Corporation and sanofi pasteur.

-- All guidance is for current continuing operations including completed acquisitions, and does not include the impact of potential future acquisitions.

First Quarter Conference Call Webcast

The Company will hold a conference call to discuss first quarter financial 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 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 500,000 customers worldwide, including dental practices and laboratories, physician practices and veterinary clinics, as well as government and other institutions. The Company operates through a centralized and automated distribution network, which provides customers in more than 200 countries with a comprehensive selection of more than 70,000 national and Henry Schein private-brand products in stock, as well as over 100,000 additional products available to our customers as special order items.

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. Its leading practice-management software solutions have been installed in more than 50,000 practices, including 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. The Company's sales reached a record $4.6 billion in 2005. 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, we provide 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 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 SEC and will be contained in all subsequent periodic filings we make with the SEC. These documents identify in detail important risk factors that could cause our 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 us; financial risks associated with our international operations; fluctuations in quarterly earnings; our dependence on third parties for the manufacture and supply of our products; transitional challenges associated with acquisitions; regulatory and litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; our dependence upon sales personnel and key customers; our dependence on our senior management; possible increases in the cost of shipping our products or other service trouble with our third-party shippers; risks from rapid technological change; risks from potential increases in variable interest rates; financial risks associated with acquisitions; possible volatility of the market price of our common stock; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation that affect us. 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, forward-looking statements should not be relied upon as a prediction of actual results. We undertake no duty and have no obligation to update forward-looking statements.


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

                                            Three Months Ended
                                      -------------------------------
                                         April 1,        March 26,
                                          2006             2005
                                      --------------- ---------------


Net sales                                 $1,161,781      $1,062,997
Cost of sales                                824,179         761,603
                                      --------------- ---------------
       Gross profit                          337,602         301,394
Operating expenses:
 Selling, general and administrative         276,684         248,132
                                      --------------- ---------------
       Operating income                       60,918          53,262
Other income (expense):
    Interest income                            4,556           1,299
    Interest expense                          (7,394)         (6,226)
    Other, net                                   221            (113)
                                      --------------- ---------------
Income from continuing operations before
 taxes, minority interest and equity in
 earnings of affiliates                       58,301          48,222
Income taxes                                 (21,222)        (17,861)
Minority interest in net income of
 subsidiaries                                 (1,560)            (45)
Equity in earnings of affiliates                 108             187
                                      --------------- ---------------
Income from continuing operations             35,627          30,503

Discontinued operations:
    Income (loss) from operations of
     discontinued components
     (including loss on disposal
     of $32,272)                             (32,279)            560
    Income tax benefit (expense)              12,911            (190)
                                      --------------- ---------------
    Income (loss) from discontinued
     operations                              (19,368)            370
                                      --------------- ---------------
Net income                                $   16,259      $   30,873
                                      =============== ===============

Earnings from continuing operations
 per share:
    Basic                                 $     0.41      $     0.35
                                      =============== ===============
    Diluted                               $     0.40      $     0.35
                                      =============== ===============

Earnings (loss) from discontinued
 operations per share:
    Basic                                 $    (0.22)     $     0.01
                                      =============== ===============
    Diluted                               $    (0.22)     $     0.00
                                      =============== ===============

Earnings per share:
    Basic                                 $     0.19      $     0.36
                                      =============== ===============
    Diluted                               $     0.18      $     0.35
                                      =============== ===============

Weighted-average common shares
 outstanding:
    Basic                                     87,310          86,679
                                      =============== ===============
    Diluted                                   89,242          88,221
                                      =============== ===============

Note: The above prior period amounts have been restated to reflect the
effects of our discontinued operations and the expensing of
stock-based compensation pursuant to our adoption of FAS 123(R) using
the modified retrospective application.



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

                                            April 1,      December 31,
                                              2006            2005
                                        --------------- --------------
                                          (unaudited)
ASSETS
Current assets:
    Cash and cash equivalents              $  159,890      $  254,498
    Available-for-sale securities              80,175          80,195
    Accounts receivable, net of
     reserves of $39,494 and $52,308          546,414         582,617
    Inventories                               511,949         505,542
    Deferred income taxes                      30,108          35,505
    Prepaid expenses and other                164,970         126,052
                                       --------------- ---------------
            Total current assets            1,493,506       1,584,409
Property and equipment, net                   194,258         190,746
Goodwill                                      682,482         626,869
Other intangibles, net                        133,936         123,204
Investments and other                          62,762          57,892
                                       --------------- ---------------
            Total assets                   $2,566,944      $2,583,120
                                       =============== ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                       $  340,651      $  371,392
    Bank credit lines                           3,380           2,093
    Current maturities of long-term
     debt                                      30,717          33,013
    Accrued expenses:
       Payroll and related                     83,318          96,113
       Taxes                                   44,532          65,070
       Other                                  146,477         156,433
                                       --------------- ---------------
            Total current liabilities         649,075         724,114
Long-term debt                                488,214         489,520
Deferred income taxes                          60,374          54,432
Other liabilities                              56,146          53,547

Minority interest                              14,258          12,353
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,
    88,256,957 outstanding on
    April 1, 2006 and 87,092,238
    outstanding on December 31, 2005              883             871
   Additional paid-in capital                 587,107         559,266
   Retained earnings                          684,217         667,958
   Accumulated other comprehensive
    income                                     26,670          21,059
                                       --------------- ---------------
            Total stockholders' equity      1,298,877       1,249,154
                                       --------------- ---------------
            Total liabilities and
             stockholders' equity          $2,566,944      $2,583,120
                                       =============== ===============

Note: The above prior period amounts have been restated to reflect the
effects of our adoption of FAS 123(R) using the modified retrospective
application. Also, included above, as of December 31, 2005, there are
approximately $44 million of accounts receivable, net of reserves, and
approximately $16 million of inventories, net of reserves, related to
discontinued operations which were sold during the three months ended
April 1, 2006.



                          HENRY SCHEIN, INC.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                              (unaudited)

                                               Three Months Ended
                                         -----------------------------
                                             April 1,      March 26,
                                               2006           2005
                                         -------------- --------------

Cash flows from operating activities:
    Net income                               $  16,259      $  30,873
    Adjustments to reconcile net income
     to net cash
       used in operating activities:
     Loss on sale of discontinued
      operation, net of tax                     19,363              -
     Depreciation and amortization              14,352         13,237
     Stock-based compensation expense            3,857          3,740
     Provision for (recovery of) losses
      on trade and other accounts
      receivable                                   118           (208)
     Deferred income taxes                       4,978          1,638
     Undistributed earnings of
      affiliates                                  (108)          (187)
     Minority interest in net income of
      subsidiaries                               1,560             45
     Other                                      (1,113)         1,089
     Changes in operating assets and
      liabilities, net of acquisitions:
      Accounts receivable                        4,599         14,434
      Inventories                              (12,481)         8,610
      Other current assets                       3,143         29,908
      Accounts payable and accrued
       expenses                                (92,527)      (121,356)
                                         -------------- --------------
Net cash used in operating activities          (38,000)       (18,177)
                                         -------------- --------------

Cash flows from investing activities:
    Purchases of fixed assets                  (11,168)        (8,138)
    Payments for business acquisitions,
     net of cash acquired                      (72,712)       (39,046)
    Purchases of available-for-sale
     securities                                (60,875)             -
    Proceeds from sales of available-
     for-sale securities                        60,895              -
    Net payments for foreign exchange
     forward contract settlements               (1,161)        (4,478)
    Other                                          191         (2,302)
                                         -------------- --------------
Net cash used in investing activities          (84,830)       (53,964)
                                         -------------- --------------

Cash flows from financing activities:
    Net proceeds from bank borrowings            1,223            183
    Principal payments for long-term
     debt                                       (2,645)          (696)
    Proceeds from issuance of stock upon
     exercise of stock options                  17,108         10,944
    Payments for repurchases of common
     stock                                           -        (16,310)
    Proceeds from excess tax benefits
     related to stock-based compensation         6,925          2,882
    Other                                         (186)          (401)
                                         -------------- --------------
Net cash provided by (used in) financing
 activities                                     22,425         (3,398)
                                         -------------- --------------

Net change in cash and cash equivalents       (100,405)       (75,539)
Effect of exchange rate changes on cash
 and cash equivalents                            5,797          3,659
Cash and cash equivalents, beginning of
 period                                        254,498        186,621
                                         -------------- --------------
Cash and cash equivalents, end of period     $ 159,890      $ 114,741
                                         ============== ==============

Note: The above prior period amounts have been restated to reflect the
effects of our adoption of FAS 123(R) using the modified retrospective
application.



Exhibit A

                          Henry Schein, Inc.
                          2006 First Quarter
                      Sales Growth Rate Summary
                             (unaudited)


                         Q1 2006 over Q1 2005
                         --------------------


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

Internal                  8.3%   9.1%    4.9%         10.8%       8.3%

Acquisitions              3.4%   0.7%    1.9%          9.5%         -
                  ------------ ------ ------- ------------- ----------

Local Currency
 Sales Growth            11.7%   9.8%    6.8%         20.3%       8.3%

Foreign Currency
 Exchange                -2.4%   0.6%      -         -10.0%       0.3%
                  ------------ ------ ------- ------------- ----------

     Total Sales
      Growth              9.3%  10.4%    6.8%         10.3%       8.6%
                  ============ ====== ======= ============= ==========


SOURCE: Henry Schein

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