Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record Second Quarter Results

08/07/07

Diluted EPS from continuing operations increases 20% to $0.60 Announces decision to divest oncology pharmaceutical and specialty pharmacy businesses

MELVILLE, N.Y.--(BUSINESS WIRE)--Aug. 7, 2007--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 June 30, 2007. The Company announced that during the second quarter a decision was reached to divest its oncology pharmaceutical and specialty pharmacy businesses. Financial results for all periods reflect those businesses as discontinued operations (see Exhibit A for details).

Net sales for the second quarter of 2007 were $1.4 billion, an increase of 16.3% from the second quarter of 2006. This increase includes 13.9% local currency growth (8.3% internally generated and 5.6% from acquisitions) and 2.4% related to foreign currency exchange. (See Exhibit B for details of sales growth.)

Net income for the second quarter of 2007 was $33.8 million or $0.37 per diluted share. Results include a loss from discontinued operations of $20.6 million or $0.23 per diluted share related to the anticipated sale of the lower-margin oncology pharmaceutical and specialty pharmacy businesses.

Income from continuing operations for the second quarter of 2007 was $54.4 million or $0.60 per diluted share. Second quarter 2007 income and diluted earnings per share from continuing operations were up 21.0% and 20.0%, respectively, compared with the prior-year second quarter.

"Our second quarter financial results were very strong, once again highlighted by double-digit sales growth and market-share gains in each of our four business groups," said Stanley M. Bergman, Chairman and Chief Executive Officer of Henry Schein.

For the second quarter, Dental sales increased 17.5%, including 17.2% growth in local currencies (10.5% internally generated and 6.7% from acquisitions) and 0.3% growth related to foreign currency exchange. Of the 17.2% local currency growth, Dental consumable merchandise sales increased 14.7% (6.8% internal growth and 7.9% acquisition growth) and Dental equipment sales and service revenues were up 25.1% (22.3% internal growth and 2.8% acquisition growth).

"We are very pleased with our Dental Group's financial performance, highlighted by mid-teens consumable merchandise sales growth and excellent equipment sales and service growth, reflecting market share gains in basic equipment and high-tech products," commented Mr. Bergman. "Subsequent to the close of the quarter we solidified our North American Dental industry leadership by acquiring the full-service and special-markets business of Becker-Parkin Dental Supply, increasing penetration for our U.S. Dental Business in key geographies, including New York, Florida and Arizona."

Medical Group sales increased 11.7% during the second quarter (7.7% internal growth and 4.0% acquisition growth). "During the quarter we made the decision to divest our lower-margin oncology pharmaceutical and specialty pharmacy distribution businesses. Combined, these two businesses represented a significant portion of our lower-margin pharmaceutical revenue. Disposing of these non-core businesses will enhance our Medical Group's ability to drive profitable revenue growth," said Mr. Bergman. "Separately, we are making excellent progress with the Medical One World initiative we launched in April, and are pleased with the initial results we have experienced thus far from combining our major physician brands under the Henry Schein Medical brand."

For the quarter, International sales increased 17.4%, including 9.4% growth in local currencies (4.4% internally generated and 5.0% from acquisitions), and 8.0% related to foreign currency exchange. "We are pleased with the accelerated internal sales growth in local currencies exhibited by our International business," commented Mr. Bergman.

Technology and Value-Added Services sales increased 36.5% during the second quarter of 2007, including 36.4% growth in local currencies (25.5% internally generated and 10.9% acquisition growth) and 0.1% growth related to foreign currency exchange. "Technology and Value-Added Services sales growth reflects particular strength in electronic services, software and financial services revenues," stated Mr. Bergman.

Year-to-Date Results

For the first six months of 2007, net sales of $2.7 billion represents an increase of 15.9% compared with the first six months of 2006. This increase includes 13.5% local currency growth (6.6% internally generated and 6.9% from acquisitions net of divestiture) and 2.4% related to foreign currency exchange. Income from continuing operations for the first six months of 2007 was $97.9 million reflecting 21.6% growth compared with the prior year. Earnings per diluted share from continuing operations of $1.08 for the first six months of 2007 represents 20.0% growth over the comparable period in 2006.

Stock Repurchase Plan

Henry Schein reported that no shares were purchased during the second quarter. Approximately $140 million remains authorized for future common stock repurchases.

2007 EPS Guidance

Henry Schein updates 2007 financial guidance from continuing operations, as follows:

  • 2007 diluted EPS is expected to be $2.53 to $2.57. This represents an increase of 25% to 27% compared with 2006 diluted EPS, and compares with prior guidance for 2007 diluted EPS of $2.51 to $2.57.
  • This 2007 diluted EPS guidance includes Henry Schein's expectations that it will distribute approximately 20 million doses of influenza vaccine during the year.
  • 2007 diluted EPS guidance includes completed or previously announced acquisitions and does not include the impact of potential future acquisitions, if any.

Second Quarter Conference Call Webcast

The Company will hold a conference call to discuss second 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 practitioners and laboratories, physician practices and animal health 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 85,000 national and Henry Schein private-brand products in stock, as well as more than 100,000 additional products available 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, MicroMd(R) for physician practices, and AVImark(R) for animal health clinics.

Headquartered in Melville, N.Y., Henry Schein employs nearly 12,000 people and has operations in 19 countries. The Company's net sales reached a record $5.05 billion in 2006. 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; financial risks 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; 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       Six Months Ended
                       ----------------------- -----------------------
                        June 30,     July 1,    June 30,     July 1,
                          2007        2006        2007        2006
                       ----------- ----------- ----------- -----------

Net sales              $1,387,017  $1,192,989  $2,697,145  $2,326,574
Cost of sales             973,240     835,744   1,892,322   1,633,808
                       ----------- ----------- ----------- -----------
      Gross profit        413,777     357,245     804,823     692,766
Operating expenses:
    Selling, general
     and administrative   322,925     280,887     640,250     555,771
                       ----------- ----------- ----------- -----------
      Operating income     90,852      76,358     164,573     136,995
Other income (expense):
    Interest income         4,269       3,954       8,388       8,495
    Interest expense       (6,223)     (7,238)    (12,165)    (14,603)
    Other, net                547        (344)        425        (129)
                       ----------- ----------- ----------- -----------
      Income from
       continuing
       operations
       before taxes,
       minority
       interest and
       equity in
       earnings
       (losses) of
       affiliates          89,445      72,730     161,221     130,758
Income taxes              (30,636)    (26,250)    (56,106)    (47,367)
Minority interest in
 net income of
 subsidiaries              (3,842)     (1,706)     (6,757)     (3,266)
Equity in earnings
 (losses) of affiliates      (528)        227        (505)        335
                       ----------- ----------- ----------- -----------
Income from continuing
 operations                54,439      45,001      97,853      80,460

Discontinued
 operations:
    Income (loss) from
     operations of
     discontinued
     components
     (including write-
     down of long-lived
     assets of $32.7
     million in 2007
     and a loss on sale
     of discontinued
     operation of $32.3
     million in 2006)     (32,700)        346     (32,560)    (31,660)
    Income tax benefit
     (expense)             12,098        (129)     12,038      12,677
                       ----------- ----------- ----------- -----------
    Income (loss) from
     discontinued
     operations           (20,602)        217     (20,522)    (18,983)
                       ----------- ----------- ----------- -----------
Net income             $   33,837  $   45,218  $   77,331  $   61,477
                       =========== =========== =========== ===========

Earnings from
 continuing operations
 per share:
    Basic              $     0.62  $     0.51  $     1.11  $     0.92
                       =========== =========== =========== ===========
    Diluted            $     0.60  $     0.50  $     1.08  $     0.90
                       =========== =========== =========== ===========

Loss from discontinued
 operations per share:
    Basic              $    (0.24) $     0.00  $    (0.23) $    (0.22)
                       =========== =========== =========== ===========
    Diluted            $    (0.23) $     0.00  $    (0.22) $    (0.21)
                       =========== =========== =========== ===========

Earnings per share:
    Basic              $     0.38  $     0.51  $     0.88  $     0.70
                       =========== =========== =========== ===========
    Diluted            $     0.37  $     0.50  $     0.86  $     0.69
                       =========== =========== =========== ===========

Weighted-average common
 shares outstanding:
    Basic                  88,390      88,381      88,154      87,713
                       =========== =========== =========== ===========
    Diluted                90,591      89,823      90,344      89,344
                       =========== =========== =========== ===========

Note: The above prior period amounts have been restated to reflect the
 effects of our discontinued operations.
                          HENRY SCHEIN, INC.
                     CONSOLIDATED BALANCE SHEETS
           (in thousands, except share and per share data)

                                                June        December
                                                 30,          30,
                                                2007          2006
                                            ------------- ------------
                                             (unaudited)
ASSETS
Current assets:
    Cash and cash equivalents               $     190,971 $    248,647
    Available-for-sale securities                  88,000       47,999
    Accounts receivable, net of reserves of
     $40,287 and $40,536                          637,229      610,020
    Inventories, net                              579,474      584,103
    Deferred income taxes                          29,338       28,240
    Prepaid expenses and other                    123,846      125,839
                                            ------------- ------------
            Total current assets                1,648,858    1,644,848
Property and equipment, net                       223,227      225,038
Goodwill                                          771,834      773,801
Other intangibles, net                            155,623      161,542
Investments and other                              97,110       75,917
                                            ------------- ------------
            Total assets                    $   2,896,652 $  2,881,146
                                            ============= ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable                        $     361,031 $    414,062
    Bank credit lines                               2,367        2,528
    Current maturities of long-term debt           27,830       41,036
    Accrued expenses:
       Payroll and related                        104,099      110,401
       Taxes                                       56,303       59,007
       Other                                      181,875      183,054
                                            ------------- ------------
            Total current liabilities             733,505      810,088
Long-term debt                                    450,260      455,806
Deferred income taxes                              57,957       62,334
Other liabilities                                  62,962       60,209

Minority interest                                  24,687       21,746
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,
    89,062,402 outstanding on June 30, 2007
    and 88,499,321 outstanding on December
    30, 2006                                          891          885
   Additional paid-in capital                     643,033      614,551
   Retained earnings                              867,213      808,164
   Accumulated other comprehensive income          56,144       47,363
                                            ------------- ------------
            Total stockholders' equity          1,567,281    1,470,963
                                            ------------- ------------
            Total liabilities and
             stockholders' equity           $   2,896,652 $  2,881,146
                                            ============= ============

Note: The above includes $10.4 million of accounts receivable, net of
 reserves, and $3.9 million of inventories, net of reserves, related
 to discontinued components that are held-for-sale as of June 30,
 2007.
                          HENRY SCHEIN, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                             (unaudited)

                            Three Months Ended     Six Months Ended
                            -------------------  ---------------------
                            June 30,   July 1,    June 30,   July 1,
                              2007      2006        2007       2006
                            --------- ---------  ---------- ----------

Cash flows from operating
 activities:
    Net income              $ 33,837  $ 45,218   $  77,331  $  61,477
    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          17,670    15,806      35,227     30,158
       Stock-based
        compensation
        expense                6,608     5,517      10,725      9,374
       Impairment from
        write down of long-
        lived assets of
        discontinued
        operations            32,667         -      32,667          -
       Provision for losses
        on trade and other
        accounts receivable        1       561         232        679
       Provision for
        (benefit from)
        deferred income
        taxes                (11,833)      959     (18,688)     5,937
       Undistributed
        earnings (losses)
        of affiliates            528      (227)        505       (335)
       Minority interest in
        net income of
        subsidiaries           3,842     1,706       6,757      3,266
       Other                     151       701        (570)      (412)
       Changes in operating
        assets and
        liabilities, net of
        acquisitions:
          Accounts
           receivable        (12,809)   (7,622)    (16,756)    (3,023)
          Inventories         11,510   (19,274)     15,446    (31,755)
          Other current
           assets             (7,413)    5,003       4,469      8,146
          Accounts payable
           and accrued
           expenses           39,884    (9,731)    (66,604)  (102,258)
                            --------- ---------  ---------- ----------
Net cash provided by
 operating activities        114,643    38,617      80,741        617
                            --------- ---------  ---------- ----------

Cash flows from investing
 activities:
    Purchases of fixed
     assets                  (12,403)  (21,486)    (21,336)   (32,654)
    Payments for equity
     investment and
     business acquisitions,
     net of cash acquired    (14,391)  (32,475)    (41,823)  (105,187)
    Cash received from
     business divestiture          -    36,527           -     36,527
    Purchases of available-
     for-sale securities     (70,501)  (62,919)    (88,001)  (147,340)
    Proceeds from sales of
     available-for-sale
     securities               30,000    61,930      48,000    168,961
    Proceeds from
     maturities of
     available-for-sale
     securities                    -     1,200           -      1,280
    Net payments for
     foreign exchange
     forward contract
     settlements              (7,692)  (13,644)    (11,613)   (14,805)
    Other                        653       (26)     (4,609)       165
                            --------- ---------  ---------- ----------
Net cash used in investing
 activities                  (74,334)  (30,893)   (119,382)   (93,053)
                            --------- ---------  ---------- ----------

Cash flows from financing
 activities:
    Proceeds from issuance
     of long-term debt            55         -         483          -
    Repayments of bank
     borrowings                  (26)   (1,223)       (281)         -
    Principal payments for
     long-term debt          (17,468)   (3,830)    (17,925)    (6,475)
    Proceeds from issuance
     of stock upon exercise
     of stock options         12,929     8,492      23,620     25,600
    Payments for
     repurchases of common
     stock                         -   (23,439)    (30,689)   (23,439)
    Excess tax benefits
     related to stock-based
     compensation              2,169     2,863       8,022      9,788
    Other                       (721)    2,235      (1,457)     2,049
                            --------- ---------  ---------- ----------
Net cash provided by (used
 in) financing activities     (3,062)  (14,902)    (18,227)     7,523
                            --------- ---------  ---------- ----------

Net change in cash and cash
 equivalents                  37,247    (7,178)    (56,868)   (84,913)
Effect of exchange rate
 changes on cash and cash
 equivalents                    (732)    6,767        (808)    12,564
Cash and cash equivalents,
 beginning of period         154,456   138,745     248,647    210,683
                            --------- ---------  ---------- ----------
Cash and cash equivalents,
 end of period              $190,971  $138,334   $ 190,971  $ 138,334
                            ========= =========  ========== ==========
Exhibit A

                          Henry Schein, Inc.
Oncology Pharmaceutical and Specialty Pharmacy Discontinued Operations
       2007 Quarterly and 2006 Quarterly and Full Year Results
                (In thousands, except per share data)
                             (unaudited)

                                                             YTD
                                        1Q07      2Q07       2Q07
                                       -------  --------   ---------


Net sales                              $24,014  $ 26,204   $ 50,218
Cost of sales                           22,086    24,338     46,424
                                       -------- ---------  ---------
       Gross profit                      1,928     1,866      3,794
Operating expenses:
    Selling, general and administrative  1,748     1,875      3,623
                                       -------- ---------  ---------
       Operating income (loss)             180        (9)       171
Other income (expense):
    Interest income                         19        25         44
    Interest expense                       (62)      (54)      (116)
    Other, net                               3   (32,662) * (32,659) *
                                       -------- ---------  ---------

       Income (loss) before taxes          140   (32,700)   (32,560)
Income tax benefit (expense)               (60)   12,098     12,038
                                       -------- ---------  ---------
Net income (loss) from discontinued
 operations                            $    80  $(20,602)  $(20,522)
                                       ======== =========  =========


Earnings (loss) from discontinued
 operations per share:
     Basic                             $  0.00  $  (0.24)  $  (0.23)
     Diluted                           $  0.00  $  (0.23)  $  (0.22)

Weighted-average common shares
 outstanding:
     Basic                              87,911    88,390     88,154
     Diluted                            89,984    90,591     90,344

                                                               YTD
                          1Q06     2Q06     3Q06     4Q06      4Q06
                         -------- -------- -------- -------- ---------


Net sales                $28,196  $27,371  $25,467  $23,872  $104,906
Cost of sales             26,115   25,156   23,519   22,018    96,808
                         -------- -------- -------- -------- ---------
       Gross profit        2,081    2,215    1,948    1,854     8,098
Operating expenses:
    Selling, general and
     administrative        1,800    1,825    1,874    1,837     7,336
                         -------- -------- -------- -------- ---------
       Operating income
        (loss)               281      390       74       17       762
Other income (expense):
    Interest income           15       15       18       14        62
    Interest expense         (29)     (64)     (37)     (43)     (173)
    Other, net                 6        5        4        5        20
                         -------- -------- -------- -------- ---------

       Income (loss)
        before taxes         273      346       59       (7)      671
Income tax benefit
 (expense)                  (105)    (129)     (20)     (34)     (288)
                         -------- -------- -------- -------- ---------
Net income (loss) from
 discontinued operations $   168  $   217  $    39  $   (41) $    383
                         ======== ======== ======== ======== =========


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

Weighted-average common
 shares outstanding:
     Basic                87,310   88,381   88,291   88,580    87,952
     Diluted              89,242   89,823   90,015   90,488    89,820


Note: This schedule is intended to provide historical financial
 results for the discontinued oncology pharmaceutical and specialty
 pharmacy businesses for the 2006 and 2007 year-to-date periods.

* Amount primarily represents write-off of long-lived assets of the
 discontinued oncology pharmaceutical and specialty pharmacy
 businesses.
Exhibit B

                          Henry Schein, Inc.
                         2007 Second Quarter
                      Sales Growth Rate Summary
                             (unaudited)

                         Q2 2007 over Q2 2006
----------------------------------------------------------------------

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

Internal Sales
 Growth                   8.3%  10.5%    7.7%          4.4%      25.5%

Acquisitions              5.6%   6.7%    4.0%          5.0%      10.9%
                  ------------ ------ ------- ------------- ----------

     Local
      Currency
      Sales
      Growth             13.9%  17.2%   11.7%          9.4%      36.4%

Foreign Currency
 Exchange                 2.4%   0.3%       -          8.0%       0.1%
                  ------------ ------ ------- ------------- ----------

     Total Sales
      Growth             16.3%  17.5%   11.7%         17.4%      36.5%
                  ============ ====== ======= ============= ==========


                     Q2 YTD 2007 over Q2 YTD 2006
----------------------------------------------------------------------

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

Internal Sales
 Growth                   6.6%  10.2%    3.7%          2.8%      21.6%

Acquisitions, net
 of divestiture           6.9%   6.9%    9.0%          5.0%       9.0%
                  ------------ ------ ------- ------------- ----------

     Local
      Currency
      Sales
      Growth             13.5%  17.1%   12.7%          7.8%      30.6%

Foreign Currency
 Exchange                 2.4%      -       -          8.5%          -
                  ------------ ------ ------- ------------- ----------

     Total Sales
      Growth             15.9%  17.1%   12.7%         16.3%      30.6%
                  ============ ====== ======= ============= ==========

CONTACT: Steven Paladino, 631-843-5500
Executive Vice President and Chief Financial Officer
steven.paladino@henryschein.com
or
Investors: Neal Goldner, 631-845-2820
Vice President, Investor Relations
neal.goldner@henryschein.com
or
Media: Susan Vassallo, 631-843-5562
Vice President, Corporate Communications
susan.vassallo@henryschein.com

SOURCE: Henry Schein, Inc.