Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record Third Quarter Results

11/02/06

Net sales increase 13%, diluted EPS from continuing operations up 19%

MELVILLE, N.Y.--(BUSINESS WIRE)--Nov. 2, 2006--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 September 30, 2006.

Net sales for the third quarter of 2006 were $1.27 billion, an increase of 13.0% from the third quarter of 2005 (See Exhibit A for details of sales growth). This increase includes 11.6% local currency growth (5.0% internally generated and 6.6% from acquisitions net of divestiture) and 1.4% related to foreign currency exchange.

Net income and income from continuing operations for the third quarter of 2006 were $39.3 million or $0.44 per diluted share. There was no impact of discontinued operations for the current quarter. Third quarter 2006 income and diluted earnings per share from continuing operations were up 18.0% and 18.9%, respectively, compared with the prior-year third quarter. 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 the third quarter of 2006, and $0.04 per share in the third quarter of 2005. During the third quarter of 2006, the Company elected to change its method of assessing the effectiveness of net investment hedges, as permitted by FAS No. 133. As a result, the Company stopped applying hedge accounting to certain previously existing hedging relationships which resulted in a non-recurring pre-tax gain of approximately $2.0 million.

"We posted solid financial results during the third quarter, with particular strength from our Dental Group. Our quarterly results were impacted by the timing of receipt of influenza vaccine from manufacturers, which this year will predominantly be in the fourth quarter," said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein. "We are pleased today to introduce 2007 diluted EPS guidance that represents growth of 18% to 21% compared with the mid-point of our expected 2006 results."

For the quarter, Dental sales increased 16.4%, including 15.6% growth in local currencies (9.8% internally generated and 5.8% from acquisitions) and 0.8% related to foreign currency exchange. Of the 15.6% local currency growth, Dental consumable merchandise sales increased 14.2% (8.1% internally generated and 6.1% from acquisitions) and Dental equipment sales and service revenues were up 20.1% (15.4% internally generated and 4.7% from acquisitions).

"Our Dental Group gained significant market share during the quarter, reporting impressive internal sales growth. This is an ongoing reflection of the growing array of products and services we bring to our customers, as well as effective and innovative marketing initiatives and a highly trained field sales force," commented Mr. Bergman. "During the third quarter we saw a continued trend toward the value-added distribution channel among various Dental manufacturers. As a leader in the industry, Henry Schein is ideally positioned to benefit from this trend. Further enhancing our high-technology product offering, we signed an exclusive, multi-year agreement with Biolase Technology, Inc. (Nasdaq: BLTI) to collaborate in the marketing, sales and service of all professional Biolase dental laser system products, including the Waterlase(R) MD - the industry's leading hard and soft tissue dental laser system."

Medical sales increased 8.9% during the third quarter (0.6% decline in internal growth offset by 9.5% acquisition growth net of divestiture). "Medical Group sales performance was impacted by lower sales of tetanus-diptheria and influenza vaccines compared with the prior-year third quarter," explained Mr. Bergman. "We are pleased that in early October GlaxoSmithKline PLC (NYSE: GSK) received FDA approval to sell FluLaval(TM), and we began shipping product soon thereafter."

For the quarter, International sales increased 12.3%, including 8.2% growth in local currencies (3.4% internally generated and 4.8% from acquisitions) and 4.1% related to foreign currency exchange.

Technology and Value-Added Services sales during the third quarter of 2006 were 17.3% ahead of prior year, including 16.9% growth in local currencies (14.7% internally generated and 2.2% acquisition growth) and 0.4% related to foreign currency exchange. Electronic claims services revenues continued a strong double-digit growth trend, and software and financial services revenues also posted solid gains.

Year-to-Date Results

For the first nine months of 2006, net sales of $3.7 billion represents an increase of 11.0% compared with the first nine months of 2005. This increase includes 11.2% local currency growth (6.3% internally generated and 4.9% from acquisitions net of divestiture) offset by a 0.2% decline related to foreign currency exchange. Income from continuing operations for the first nine months of 2006 was $120.1 million reflecting 18.3% growth compared with the prior year. Earnings per diluted share from continuing operations of $1.34 for the first nine months of 2006 represents 16.5% growth over the comparable period in 2005.

Stock Repurchase Plan

The Company announced that it repurchased 47,861 shares of common stock during the third quarter at an average price of $47.24 per share. Approximately $86 million remains authorized for future stock repurchases. The impact of the repurchase of shares under this program on third quarter diluted EPS was immaterial.

    2006 EPS Guidance

    Henry Schein provides 2006 financial guidance, as follows:

    --  2006 diluted EPS is expected to be $2.11 to $2.14 including
        the impact of expensing stock-based compensation per Financial
        Accounting Standards No. 123(R).

    --  This 2006 diluted EPS guidance includes Henry Schein's
        expectations that it will distribute approximately 13.5
        million doses of influenza vaccine during 2006, including
        product manufactured by GSK (which includes the former ID
        Biomedical Corporation), Novartis AG (NYSE: NVS), which
        includes the former Chiron Corporation, and the Sanofi-Aventis
        Group (NYSE: SNY). This compares to the previous expectation
        of 15 to 17 million doses.

    --  2006 diluted EPS guidance is for current continuing operations
        including completed or previously announced acquisitions, and
        does not include the impact of potential future acquisitions,
        if any.

    2007 EPS Guidance

    Henry Schein introduces 2007 financial guidance, as follows:

    --  2007 diluted EPS is expected to be $2.51 to $2.57. This
        represents an increase of 18% to 21% compared with the
        mid-point of the Company's 2006 diluted EPS guidance.

    --  This 2007 diluted EPS guidance includes Henry Schein's
        expectations that it will distribute more than 20 million
        doses of influenza vaccine during the year.

    --  2007 diluted EPS guidance is for current continuing operations
        including completed or previously announced acquisitions, and
        does not include the impact of potential future acquisitions,
        if any.

    Third Quarter Conference Call Webcast

The Company will hold a conference call to discuss third 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 more than 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        Nine Months Ended
                    ------------------------- ------------------------
                     September    September    September   September
                        30,          24,          30,          24,
                       2006         2005         2006         2005
                    ------------ ------------ ------------ -----------


Net sales           $ 1,272,020  $ 1,125,363  $ 3,654,161  $3,292,788
Cost of sales           911,014      808,632    2,596,093   2,353,327
                    ------------ ------------ ------------ -----------
     Gross profit       361,006      316,731    1,058,068     939,461
Operating expenses:
   Selling, general
    and
    administrative      298,331      258,352      857,727     760,762
                    ------------ ------------ ------------ -----------
     Operating
      income             62,675       58,379      200,341     178,699
Other income
 (expense):
   Interest income        3,503        1,942       12,028       4,469
   Interest expense      (6,541)      (6,976)     (21,237)    (18,286)
   Other, net             2,298        1,028        2,180         915
                    ------------ ------------ ------------ -----------
     Income from
      continuing
      operations
      before taxes,
      minority
      interest and
      equity in
      earnings of
      affiliates         61,935       54,373      193,312     165,797
Income taxes            (21,715)     (19,907)     (69,316)    (60,979)
Minority interest
 in net income of
 subsidiaries            (1,181)      (1,241)      (4,447)     (3,755)
Equity in earnings
 of affiliates              246           79          581         514
                    ------------ ------------ ------------ -----------
Income from
 continuing
 operations              39,285       33,304      120,130     101,577

Discontinued
 operations:
   Loss from
    operations of
    discontinued
    components                -      (16,951)     (32,279)    (17,399)
   Income tax
    benefit                   -        6,948       12,911       6,953
                    ------------ ------------ ------------ -----------
   Loss from
    discontinued
    operations                -      (10,003)     (19,368)    (10,446)
                    ------------ ------------ ------------ -----------
Net income          $    39,285  $    23,301  $   100,762  $   91,131
                    ============ ============ ============ ===========

Earnings from
 continuing
 operations per
 share:
   Basic            $      0.44  $      0.38  $      1.37  $     1.17
                    ============ ============ ============ ===========
   Diluted          $      0.44  $      0.37  $      1.34  $     1.15
                    ============ ============ ============ ===========

Loss from
 discontinued
 operations per
 share:
   Basic            $         -  $     (0.11) $     (0.22) $    (0.12)
                    ============ ============ ============ ===========
   Diluted          $         -  $     (0.11) $     (0.21) $    (0.12)
                    ============ ============ ============ ===========

Earnings per share:
   Basic            $      0.44  $      0.27  $      1.15  $     1.05
                    ============ ============ ============ ===========
   Diluted          $      0.44  $      0.26  $      1.13  $     1.03
                    ============ ============ ============ ===========

Weighted-average
 common shares
 outstanding:
   Basic                 88,291       87,232       87,820      86,975
                    ============ ============ ============ ===========
   Diluted               90,015       88,636       89,554      88,423
                    ============ ============ ============ ===========

Note: The above prior period amounts have been restated to reflect the
 effects of expensing 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)

                                           September 30, December 31,
                                               2006          2005
                                           ------------- -------------
                                            (unaudited)
ASSETS
Current assets:
   Cash and cash equivalents               $    176,070  $    210,683
   Available-for-sale securities                      -       124,010
   Accounts receivable, net of reserves
    of $41,893 and $52,308                      605,058       582,617
   Inventories, net                             572,569       505,542
   Deferred income taxes                         28,629        35,505
   Prepaid expenses and other                   134,324       126,052
                                           ------------- -------------
         Total current assets                 1,516,650     1,584,409
Property and equipment, net                     218,154       190,746
Goodwill                                        751,664       626,869
Other intangibles, net                          161,423       123,204
Investments and other                            69,729        57,892
                                           ------------- -------------
         Total assets                      $  2,717,620  $  2,583,120
                                           ============= =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                        $    365,704  $    371,392
   Bank credit lines                              2,550         2,093
   Current maturities of long-term debt          40,617        33,013
   Accrued expenses:
      Payroll and related                        95,705        96,113
      Taxes                                      54,345        65,070
      Other                                     165,325       156,433
                                           ------------- -------------
         Total current liabilities              724,246       724,114
Long-term debt                                  456,487       489,520
Deferred income taxes                            55,353        54,432
Other liabilities                                58,260        53,547

Minority interest                                16,497        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,
    88,555,830 outstanding on September
    30, 2006 and 87,092,238 outstanding
    on December 31, 2005                            886           871
   Additional paid-in capital                   610,717       559,266
   Retained earnings                            754,010       667,958
   Accumulated other comprehensive income        41,164        21,059
                                           ------------- -------------
         Total stockholders' equity           1,406,777     1,249,154
                                           ------------- -------------
         Total liabilities and
          stockholders' equity             $  2,717,620  $  2,583,120
                                           ============= =============

Note: Certain prior period amounts have been restated to reflect the
 effects of our adoption of FAS 123(R) using the modified
 retrospective application and a reclassification of variable rate
 demand notes from 'cash and cash equivalents' to 'available-for-sale
 securities'. Also, included in the prior period amounts 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 on April 1, 2006.
                          HENRY SCHEIN, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                             (unaudited)


                           Three Months Ended     Nine Months Ended
                          --------------------- ----------------------
                          September  September  September   September
                             30,        24,         30,        24,
                            2006       2005        2006       2005
                          ---------- ---------- ----------- ----------
Cash flows from operating
 activities:
   Net income             $  39,285  $  23,301  $  100,762  $  91,131
   Adjustments to
    reconcile net income
    to net cash provided
    by operating
    activities:
      Loss on sale of
       discontinued
       operation, net of
       tax                        -          -      19,363          -
      Depreciation and
       amortization          16,733     14,199      46,891     42,547
      Impairment from
       write-down of
       long-lived assets          -     11,928           -     11,928
      Stock-based
       compensation
       expense                4,559      4,828      13,933     13,364
      Provision for
       losses on trade
       and other accounts
       receivable             1,664      5,685       2,343      5,635
      Deferred income
       taxes                 (8,599)    (5,148)     (2,662)    (3,663)
      Stock issued to
       401(k) plan            3,565      3,223       3,565      3,223
      Undistributed
       earnings of
       affiliates              (246)       (79)       (581)      (514)
      Minority interest
       in net income of
       subsidiaries           1,181      1,241       4,447      3,755
      Other                  (2,137)     1,056      (2,549)     1,066
      Changes in
       operating assets
       and liabilities,
       net of
       acquisitions:
         Accounts
          receivable         (6,395)   (36,579)     (9,418)   (41,645)
         Inventories         (4,212)    12,862     (35,967)    34,125
         Other current
          assets               (770)     5,561       7,376     34,118
         Accounts payable
          and accrued
          expenses           19,381     (3,187)    (82,877)   (89,022)
                          ---------- ---------- ----------- ----------
Net cash provided by
 operating activities        64,009     38,891      64,626    106,048
                          ---------- ---------- ----------- ----------

Cash flows from investing
 activities:
   Purchases of fixed
    assets                  (17,273)   (14,171)    (49,927)   (36,204)
   Payments for business
    acquisitions, net of
    cash acquired           (80,945)    (3,796)   (186,132)   (58,548)
   Cash received from
    business divestiture          -          -      36,527          -
   Purchases of
    available-for-sale
    securities              (16,697)   (24,745)   (164,037)   (24,745)
   Proceeds from sales of
    available-for-sale
    securities              117,806          -     286,767          -
   Proceeds from
    maturities of
    available-for-sale
    securities                    -          -       1,280          -
   Proceeds from
    settlement of note
    receivable                    -     11,779           -     11,779
   Net proceeds from
    (payments for)
    foreign exchange
    forward contract
    settlements              (2,090)     8,115     (16,895)    23,630
   Other                     (6,769)     2,460      (6,604)       573
                          ---------- ---------- ----------- ----------
Net cash used in
 investing activities        (5,968)   (20,358)    (99,021)   (83,515)
                          ---------- ---------- ----------- ----------

Cash flows from financing
 activities:
   Proceeds from
    (repayments of) bank
    borrowings                  297     (1,472)        297     (2,888)
   Principal payments for
    long-term debt          (24,202)    (2,913)    (30,677)    (5,478)
   Payments for debt
    issuance costs                -          -           -       (650)
   Proceeds from issuance
    of stock upon
    exercise of stock
    options                   7,300      6,225      32,900     25,278
   Payments for
    repurchases of common
    stock                    (2,261)    (6,108)    (25,700)   (27,117)
   Proceeds from excess
    tax benefits related
    to stock-based
    compensation              3,362      2,076      13,150      7,534
   Other                       (384)    (3,055)      1,665     (3,614)
                          ---------- ---------- ----------- ----------
Net cash used in
 financing activities       (15,888)    (5,247)     (8,365)    (6,935)
                          ---------- ---------- ----------- ----------

Net change in cash and
 cash equivalents            42,153     13,286     (42,760)    15,598
Effect of exchange rate
 changes on cash and cash
 equivalents                 (4,417)     3,363       8,147      1,538
Cash and cash
 equivalents, beginning
 of period                  138,334    187,108     210,683    186,621
                          ---------- ---------- ----------- ----------
Cash and cash
 equivalents, end of
 period                   $ 176,070  $ 203,757  $  176,070  $ 203,757
                          ========== ========== =========== ==========

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. Additionally, for all periods presented,
 we reflected the effects of a reclassification of variable rate
 demand notes from 'cash and cash equivalents' to 'available-for-sale
 securities'.

Exhibit A

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


                       Q3 2006 over Q3 2005
                       --------------------


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

Internal              5.0%      9.8%    -0.6%      3.4%        14.7%

Acquisitions, net
 of divestiture       6.6%      5.8%     9.5%      4.8%         2.2%
                  ------------ ------ ------- ------------- ----------

   Local Currency
    Sales Growth     11.6%     15.6%     8.9%      8.2%        16.9%

Foreign Currency
 Exchange             1.4%      0.8%       -       4.1%         0.4%
                  ------------ ------ ------- ------------- ----------

   Total Sales
    Growth           13.0%     16.4%     8.9%     12.3%       17.3%
                  ============ ====== ======= ============= ==========



                     Q3 YTD 2006 over Q3 YTD 2005
                     ----------------------------


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

Internal              6.3%      9.3%     2.5%      5.8%        8.6%

Acquisitions, net
 of divestiture       4.9%      2.3%     7.4%      6.1%        0.7%
                  ------------ ------ ------- ------------- ----------

   Local Currency
    Sales Growth     11.2%     11.6%     9.9%     11.9%        9.3%

Foreign Currency
 Exchange            -0.2%      1.0%       -      -2.1%        0.4%
                  ------------ ------ ------- ------------- ----------

   Total Sales
    Growth           11.0%     12.6%     9.9%      9.8%        9.7%
                  ============ ====== ======= ============= =========

CONTACT: Henry Schein, Inc.
Steven Paladino, 631-843-5500
Executive Vice President and
Chief Financial Officer
steven.paladino@henryschein.com
or
Susan Vassallo, 631-843-5562
Director, Corporate Communications
susan.vassallo@henryschein.com

SOURCE: Henry Schein, Inc.