Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Strong Third Quarter Results

11/01/07

EPS from continuing operations increase 50% to $0.66
Company introduces 2008 EPS guidance

MELVILLE, N.Y.--(BUSINESS WIRE)--Nov. 1, 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 September 29, 2007.

Net sales for the third quarter of 2007 were $1.5 billion, an increase of 20.8% compared with the third quarter of 2006. This increase includes 18.3% local currency growth (13.0% internally generated and 5.3% from acquisitions) and 2.5% related to foreign currency exchange. (See Exhibit A for details of sales growth.)

Income from continuing operations for the third quarter of 2007 was $60.7 million or $0.66 per diluted share, up 54.6% and 50.0%, respectively, compared with the prior year third quarter. Income from continuing operations includes a pretax gain related to the disposition of certain assets of $2.4 million or $0.02 per diluted share.

Net income for the third quarter of 2007 was $59.6 million or $0.65 per diluted share. Results include a loss from discontinued operations of $1.1 million or $0.01 per diluted share primarily related to the sale of the company's oncology pharmaceutical business.

"We are very pleased with our third quarter financial results, which once again reflect strong 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. "Our Dental Group continued its trend of mid-teens growth while our Medical, International and Technology Groups each posted sales gains well in excess of 20% for the quarter."

Dental Group sales increased 14.6% during the third quarter, including 13.8% growth in local currencies (10.4% internally generated and 3.4% from acquisitions) and 0.8% growth related to foreign currency exchange. Of the 13.8% local currency growth, Dental consumable merchandise sales increased 9.9% (6.0% internal growth and 3.9% acquisition growth) and Dental equipment sales and service revenues were up 25.9% (24.1% internal growth and 1.8% acquisition growth).

"Our Dental Group reported impressive internal growth in consumable merchandise and equipment sales and service revenues, with strong gains in both basic equipment and high-tech products," commented Mr. Bergman. "Of note, we have completed the integration of the full-service and special markets businesses of Becker-Parkin Dental Supply acquired in July, which strengthens our presence in key geographies."

Medical Group sales increased 25.0% during the third quarter (22.5% internal growth and 2.5% acquisition growth). Excluding sales of influenza vaccine, Medical Group sales increased 9.0%, with 6.9% internal growth.

"We are pleased with the strong performance of our Medical Group, which reflects the positive impact of our Medical One World program as well as the sale of approximately 7.3 million doses of flu vaccine, among other factors," said Mr. Bergman.

For the quarter, International Group sales increased 25.7%, including 17.4% growth in local currencies (6.9% internally generated and 10.5% from acquisitions) and 8.3% related to foreign currency exchange.

"Our International Group posted across-the-board gains with particular strength in the U.K., Italy, Spain and the Benelux countries," commented Mr. Bergman. "During the third quarter we acquired W. & J. Dunlop, a leading U.K. animal health products supplier. With the addition of Dunlops, our worldwide veterinary business is at a run-rate of more than $700 million in annual sales."

Technology and Value-Added Services Group sales increased 29.5% during the third quarter of 2007, including 29.0% growth in local currencies (15.5% internally generated and 13.5% acquisition growth) and 0.5% growth related to foreign currency exchange.

"Technology and Value-Added Services results reflect continued strong electronic services, software and financial services revenue growth," stated Mr. Bergman. "We recently closed on our acquisition of Software of Excellence, which provides us with leading positions in the U.K., Australia and New Zealand dental practice software markets. Sales of these products will be included in our Technology and Value-Added Services Group beginning with the fourth quarter of 2007."

Year-to-Date Results

For the first nine months of 2007, net sales of $4.2 billion represent an increase of 17.6% compared with the first nine months of 2006. This increase includes 15.2% local currency growth (8.8% internally generated and 6.4% from acquisitions net of divestiture) and 2.4% related to foreign currency exchange. Income from continuing operations for the first nine months of 2007 was $158.5 million or $1.75 per diluted share, up 32.4% and 30.6%, respectively, compared with the first nine months of 2006.

2007 EPS Guidance

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

-- 2007 diluted EPS is expected to be $2.53 to $2.57.

-- This 2007 diluted EPS guidance includes Henry Schein's new expectation that it will distribute approximately 15.5 million doses of influenza vaccine during the year, compared with prior expectations it would distribute approximately 20 million doses.

-- 2007 diluted EPS guidance includes completed or previously announced acquisitions and does not include the impact of potential future acquisitions, if any.

2008 EPS Guidance

Henry Schein introduces 2008 financial guidance, as follows:

-- 2008 diluted EPS is expected to be $2.93 to $3.00. This represents an increase of 15% to 18% compared with the mid-point of the Company's 2007 diluted EPS guidance.

-- This 2008 diluted EPS guidance includes Henry Schein's expectation that it will distribute 12 to 15 million doses of influenza vaccine during the year, representing $0.13 to $0.16 per diluted share.

-- 2008 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 and a member of the NASDAQ 100(R) Index, 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 or affiliates in 22 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        Nine Months Ended
                      -----------------------  -----------------------
                      September   September    September   September
                          29,         30,          29,         30,
                         2007        2006         2007        2006
                      ----------- -----------  ----------- -----------


Net sales             $1,505,575  $1,246,553   $4,202,720  $3,573,127
Cost of sales          1,076,245     887,495    2,968,567   2,521,303
                      ----------- -----------  ----------- -----------
  Gross profit           429,330     359,058    1,234,153   1,051,824
Operating expenses:
 Selling, general and
  administrative         332,630     296,457      972,880     852,228
                      ----------- -----------  ----------- -----------
  Operating income        96,700      62,601      261,273     199,596
Other income
 (expense):
 Interest income           4,378       3,485       12,766      11,980
 Interest expense         (6,216)     (6,504)     (18,381)    (21,107)
 Other, net (includes
  $2.4 million gain
  in 2007)                 3,917       2,294        4,342       2,165
                      ----------- -----------  ----------- -----------
  Income from
   continuing
   operations before
   taxes, minority
   interest and
   equity in earnings
   (losses) of
   affiliates             98,779      61,876      260,000     192,634
Income taxes             (33,682)    (21,695)     (89,788)    (69,062)
Minority interest in
 net income of
 subsidiaries             (4,247)     (1,181)     (11,004)     (4,447)
Equity in earnings
 (losses) of
 affiliates                 (182)        246         (687)        581
                      ----------- -----------  ----------- -----------
Income from
 continuing
 operations               60,668      39,246      158,521     119,706

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 $1.5
  million and $32.3
  million in 2007 and
  2006, respectively)     (1,742)         59      (34,302)    (31,601)
 Income tax benefit
  (expense)                  647         (20)      12,685      12,657
                      ----------- -----------  ----------- -----------
 Income (loss) from
  discontinued
  operations              (1,095)         39      (21,617)    (18,944)
                      ----------- -----------  ----------- -----------
Net income            $   59,573  $   39,285   $  136,904  $  100,762
                      =========== ===========  =========== ===========

Earnings from
 continuing
 operations per
 share:
 Basic                $     0.68  $     0.44   $     1.79  $     1.36
                      =========== ===========  =========== ===========
 Diluted              $     0.66  $     0.44   $     1.75  $     1.34
                      =========== ===========  =========== ===========

Loss from
 discontinued
 operations per
 share:
 Basic                $    (0.01) $     0.00   $    (0.24) $    (0.21)
                      =========== ===========  =========== ===========
 Diluted              $    (0.01) $     0.00   $    (0.24) $    (0.21)
                      =========== ===========  =========== ===========

Earnings per share:
 Basic                $     0.67  $     0.44   $     1.55  $     1.15
                      =========== ===========  =========== ===========
 Diluted              $     0.65  $     0.44   $     1.51  $     1.13
                      =========== ===========  =========== ===========

Weighted-average
 common shares
 outstanding:
 Basic                    88,790      88,291       88,383      87,820
                      =========== ===========  =========== ===========
 Diluted                  91,399      90,015       90,779      89,554
                      =========== ===========  =========== ===========

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)

                                           September 29, December 30,
                                               2007          2006
                                           ------------- -------------
                                            (unaudited)
ASSETS
Current assets:
  Cash and cash equivalents                $     207,458 $     248,647
  Available-for-sale securities                   27,750        47,999
  Accounts receivable, net of reserves of
   $42,006 and $40,536                           764,590       610,020
  Inventories, net                               676,557       584,103
  Deferred income taxes                           31,742        28,240
  Prepaid expenses and other                     145,372       125,839
                                           ------------- -------------
       Total current assets                    1,853,469     1,644,848
Property and equipment, net                      236,309       225,038
Goodwill                                         887,285       773,801
Other intangibles, net                           203,389       161,542
Investments and other                            103,041        75,917
                                           ------------- -------------
       Total assets                        $   3,283,493 $   2,881,146
                                           ============= =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                         $     514,830 $     414,062
  Bank credit lines                                2,856         2,528
  Current maturities of long-term debt            29,050        41,036
  Accrued expenses:
    Payroll and related                          122,898       110,401
    Taxes                                         77,882        59,007
    Business acquisition                          61,615             -
    Other                                        204,760       183,054
                                            ------------  ------------
        Total current liabilities              1,013,891       810,088
Long-term debt                                   432,279       455,806
Deferred income taxes                             71,916        62,334
Other liabilities                                 62,206        60,209

Minority interest                                 29,646        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,
   89,503,384 outstanding on September 29,
   2007 and 88,499,321 outstanding on
   December 30, 2006                                 895           885
  Additional paid-in capital                     665,013       614,551
  Retained earnings                              926,786       808,164
  Accumulated other comprehensive income          80,861        47,363
                                           ------------- -------------
        Total stockholders' equity             1,673,555     1,470,963
                                           ------------- -------------
        Total liabilities and
         stockholders' equity              $   3,283,493 $   2,881,146
                                           ============= =============

Note: The above includes $4.0 million of accounts receivable, net of
 reserves, and $1.8 million of inventories, net of reserves, related
 to discontinued components that are held-for-sale as of September 29,
 2007.
                          HENRY SCHEIN, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (in thousands)
                             (unaudited)

                             Three Months Ended    Nine Months Ended
                            -------------------- ---------------------
                            September September  September  September
                               29,       30,         29,        30,
                              2007      2006        2007       2006
                            --------- ---------  ---------- ----------

Cash flows from operating
 activities:
  Net income                $ 59,573  $ 39,285   $ 136,904  $ 100,762
  Adjustments to reconcile
   net income to net cash
   provided by operating
   activities:
       Loss on sale of
        discontinued
        operation, net of
        tax                      929         -         929     19,363
       Depreciation and
        amortization          17,794    16,733      53,021     46,891
       Stock-based
        compensation
        expense                5,995     4,559      16,720     13,933
       Impairment from
        write down of long-
        lived assets of
        discontinued
        operations                 -         -      32,667          -
       Provision for losses
        on trade and other
        accounts receivable      830     1,664       1,062      2,343
       Provision for
        (benefit from)
        deferred income
        taxes                  1,958    (8,599)    (16,730)    (2,662)
       Stock issued to
        401(k) plan            4,104     3,565       4,104      3,565
       Undistributed
        earnings (losses)
        of affiliates            182      (246)        687       (581)
       Minority interest in
        net income of
        subsidiaries           4,247     1,181      11,004      4,447
       Other                  (2,300)   (2,137)     (2,870)    (2,549)
       Changes in operating
        assets and
        liabilities, net of
        acquisitions:
           Accounts
            receivable       (65,765)   (6,395)    (82,521)    (9,418)
           Inventories       (47,387)   (4,212)    (31,941)   (35,967)
           Other current
            assets           (14,310)     (770)     (9,841)     7,376
           Accounts payable
            and accrued
            expenses         103,334    19,381      36,730    (82,877)
                            --------- ---------  ---------- ----------
Net cash provided by
 operating activities         69,184    64,009     149,925     64,626
                            --------- ---------  ---------- ----------

Cash flows from investing
 activities:
   Purchases of fixed
    assets                   (11,687)  (17,273)    (33,023)   (49,927)
   Payments for equity
    investment and business
    acquisitions, net of
    cash acquired            (82,475)  (80,945)   (124,298)  (186,132)
   Cash received from
    business divestitures      5,061         -       5,061     36,527
   Purchases of available-
    for-sale securities      (27,065)  (16,697)   (115,066)  (164,037)
   Proceeds from sales of
    available-for-sale
    securities                87,315   117,806     135,315    286,767
   Proceeds from maturities
    of available-for-sale
    securities                     -         -           -      1,280
   Net payments for foreign
    exchange forward
    contract settlements      (5,367)   (2,090)    (16,980)   (16,895)
   Other                      (6,428)   (6,769)    (11,037)    (6,604)
                            --------- ---------  ---------- ----------
Net cash used in investing
 activities                  (40,646)   (5,968)   (160,028)   (99,021)
                            --------- ---------  ---------- ----------

Cash flows from financing
 activities:
    Proceeds from issuance
     of long-term debt             -         -         483          -
    Proceeds from
     (repayments of) bank
     borrowings               (4,273)      297      (4,554)       297
    Principal payments for
     long-term debt          (24,604)  (24,202)    (42,529)   (30,677)
    Proceeds from issuance
     of stock upon exercise
     of stock options          9,099     7,300      32,719     32,900
    Payments for
     repurchases of common
     stock                         -    (2,261)    (30,689)   (25,700)
    Excess tax benefits
     related to stock-based
     compensation              3,575     3,362      11,597     13,150
    Other                       (422)     (384)     (1,879)     1,665
                            --------- ---------  ---------- ----------
Net cash used in financing
 activities                  (16,625)  (15,888)    (34,852)    (8,365)
                            --------- ---------  ---------- ----------

Net change in cash and cash
 equivalents                  11,913    42,153     (44,955)   (42,760)
Effect of exchange rate
 changes on cash and cash
 equivalents                   4,574    (4,417)      3,766      8,147
Cash and cash equivalents,
 beginning of period         190,971   138,334     248,647    210,683
                            --------- ---------  ---------- ----------
Cash and cash equivalents,
 end of period              $207,458  $176,070   $ 207,458  $ 176,070
                            ========= =========  ========== ==========
Exhibit A

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


                      Q3 2007 over Q3 2006
                  ----------------------------


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

Internal Sales
 Growth                  13.0%  10.4%   22.5%          6.9%      15.5%

Acquisitions              5.3%   3.4%    2.5%         10.5%      13.5%
                  ------------ ------ ------- ------------- ----------

   Local Currency
    Sales Growth         18.3%  13.8%   25.0%         17.4%      29.0%

Foreign Currency
 Exchange                 2.5%   0.8%       -          8.3%       0.5%
                  ------------ ------ ------- ------------- ----------

   Total Sales
    Growth               20.8%  14.6%   25.0%         25.7%      29.5%
                  ============ ====== ======= ============= ==========





                  Q3 YTD 2007 over Q3 YTD 2006
                  ----------------------------


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

Internal Sales
 Growth                   8.8%  10.3%   10.5%          4.1%      19.5%

Acquisitions, net
 of divestiture           6.4%   5.6%    6.6%          6.8%      10.5%
                  ------------ ------ ------- ------------- ----------

   Local Currency
    Sales Growth         15.2%  15.9%   17.1%         10.9%      30.0%

Foreign Currency
 Exchange                 2.4%   0.3%       -          8.5%       0.2%
                  ------------ ------ ------- ------------- ----------

   Total Sales
    Growth               17.6%  16.2%   17.1%         19.4%      30.2%
                  ============ ====== ======= ============= ==========

CONTACT: Henry Schein, Inc.
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.