Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Record Fourth Quarter And Annual Results

02/11/15
Q4 EPS up 9.1% to $1.56
Affirms 2015 financial guidance range

MELVILLE, N.Y., Feb. 11, 2015 /PRNewswire/ -- Henry Schein, Inc. (NASDAQ: HSIC), the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners, today reported record financial results for the fourth quarter. 

For the quarter ended December 27, 2014, net sales were $2.7 billion, an increase of 7.0% compared with the fourth quarter of 2013.  This consisted of 9.9% growth in local currencies and a 2.9% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 4.9% and acquisition growth was 5.0% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the fourth quarter of 2014 was $133.0 million or $1.56 per diluted share, an increase of 7.0% and 9.1%, respectively, compared with the fourth quarter of 2013.

"We closed out 2014 with strong fourth quarter financial results that once again included market share gains in each of our four business groups.  The global markets we serve remain generally healthy, highlighted by continued strong patient traffic in North America, and we are particularly pleased with the solid internal sales growth in local currencies in our international businesses," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  "We also achieved EPS growth for the year of 10% and are affirming our guidance for 2015 diluted EPS.  I am also pleased to mention that for the first time we exceeded the $10 billion sales mark on an annual basis."

Dental sales of $1.4 billion increased 3.9%, consisting of 7.5% growth in local currencies and a 3.6% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 2.3% and acquisition growth was 5.2%.  The 2.3% internal growth in local currencies included 1.9% growth in North America and 2.9% growth internationally.

"In North America, internal consumable merchandise sales growth in local currencies remained strong at nearly 5%.  Equipment sales declined in North America, which we believe was substantially due to the late reinstatement of tax incentives for our U.S. customers in 2014," commented Mr. Bergman.  "Our International Dental growth was solid for both consumable merchandise and equipment, with internal growth bolstered by strategic acquisitions made earlier in the year."

Animal Health sales of $731.6 million increased 12.3%, consisting of 15.9% growth in local currencies and a 3.6% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 7.8% and acquisition growth was 8.1%.  The 7.8% internal growth in local currencies included 6.9% growth in North America and 8.6% growth internationally.

"Growth in our Animal Health group featured double-digit gains in local currencies in North America and internationally, with international internal sales growth in local currencies at a multi-year high," commented Mr. Bergman.  "We recently expanded our animal health equipment capabilities in North America and Europe with the addition of scil animal care.  The scil animal care professionals will enhance our Animal Health equipment sales and support capabilities, representing our key supplier partners and introducing veterinarians to important diagnostic options. This will significantly expand our diagnostics product category and gain market share for our animal health diagnostics partners." 

Medical sales of $461.7 million increased 9.4%, consisting of 9.9% growth in local currencies and a 0.5% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 9.4% and acquisition growth was 0.5%.

"Quarterly Medical sales growth accelerated compared with the third quarter and was at a multi-year high as we made continued progress with large group practices and integrated delivery networks," remarked Mr. Bergman.  "During the quarter we announced a strategic agreement with Cardinal Health to provide office-based medical practices with one of the most comprehensive service and product offerings.  We expect to complete the integration of this business in the second quarter and, until that transition is complete, we will record agency revenue. Our fourth quarter results included a month and a half of this agency revenue."

Technology and Value-Added Services sales of $91.3 million increased 3.3%, including 4.4% growth in local currencies and a 1.1% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 1.5% and acquisition growth was 2.9%.

"We are delighted to report that our internal international Technology and Value-Added Services sales in local currencies grew by double digits for the eighth consecutive quarter.  We believe that equipment financing as well as software sales in North America were also negatively impacted by the late reinstatement of tax incentives in the U.S. in 2014," commented Mr. Bergman.

Stock Repurchase Plan
The Company announced that it repurchased approximately 595,000 shares of its common stock during the fourth quarter at an average price of $124.00 per share, or approximately $73.7 million.  The impact of the repurchase of shares on fourth quarter diluted EPS was immaterial.  At the close of the fourth quarter, Henry Schein had approximately $300 million authorized for future repurchases of its common stock, as a result of a $300 million increase to the share repurchase plan authorized by the Company's Board of Directors in early December 2014.

Full Year Results
Henry Schein reports full year results including the following highlights:

  • Net sales for 2014 were $10.4 billion, an increase of 8.5% compared with 2013.  This consisted of 8.6% growth in local currencies and a 0.1% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 4.6% and acquisition growth was 4.0%.
  • 2014 was the first year the Company's annual sales exceeded the $10 billion mark.
  • Net income attributable to Henry Schein, Inc. for 2014 was $466.1 million or $5.44 per diluted share, an increase of 7.5% and 9.9%, respectively, compared with adjusted net income for 2013 excluding the net impact of certain one-time items (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).
  • The Company's reported diluted EPS for the year of $5.44 exceeded the top of the EPS guidance range established in November 2013 by $0.05.
  • The Company achieved operating cash flow of $592.5 million and free cash flow of $510.4 million, both well in excess of net income.

2015 EPS Guidance
Henry Schein today affirms 2015 financial guidance, as follows:

  • For 2015 the Company expects diluted EPS attributable to Henry Schein, Inc. to be $5.90 to $6.00, which represents growth of 8% to 10% compared with 2014.
  • This 2015 guidance excludes restructuring costs of approximately $0.29 to $0.33 per diluted share related to a previously announced corporate initiative to rationalize the Company's operations and provide significant expense efficiencies.
  • Guidance for 2015 diluted EPS attributable to Henry Schein, Inc. is for current continuing operations as well as completed or previously announced acquisitions, and does not include the impact of potential future acquisitions, if any.

Fourth Quarter Conference Call Webcast
The Company will hold a conference call to discuss fourth 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 website at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.

About Henry Schein, Inc.
Henry Schein, Inc. is the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners.  The Company also serves dental laboratories, government and institutional health care clinics, and other alternate care sites.  A Fortune 500® Company and a member of the NASDAQ 100® Index, Henry Schein employs more than 17,500 Team Schein Members and serves more than 1 million customers.

The Company offers a comprehensive selection of products and services, including value-added solutions for operating efficient practices and delivering high-quality care.  Henry Schein operates through a centralized and automated distribution network, with a selection of more than 100,000 branded products and Henry Schein private-brand products in stock, as well as more than 150,000 additional products available as special-order items. The Company also offers its customers exclusive, innovative technology solutions, including practice management software and e-commerce solutions, as well as a broad range of financial services.

Headquartered in Melville, N.Y., Henry Schein has operations or affiliates in 28 countries.  The Company's sales reached a record $10.4 billion in 2014, and have grown at a compound annual rate of approximately 16% since Henry Schein became a public company in 1995.  For more information, visit the Henry Schein website at www.henryschein.com.

Cautionary Note Regarding Forward-Looking Statements

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 that, 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: effects of a highly competitive market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; possible increases in the cost of shipping our products or other service issues with our third-party shippers; general global macroeconomic conditions; disruptions in financial markets; possible volatility of the market price of our common stock; changes in the health care industry; implementation of health care laws; failure to comply with regulatory requirements and data privacy laws; risks associated with our global operations; transitional challenges associated with acquisitions and joint ventures, including the failure to achieve anticipated synergies; financial risks associated with acquisitions and joint ventures; litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; risks from challenges associated with the emergence of potential increased competition by third party online commerce sites; risks from disruption to our information systems; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation. 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, any forward-looking statements contained herein should not be relied upon as a prediction of actual results.  We undertake no duty and have no obligation to update forward-looking statements.

(TABLES TO FOLLOW)

 

                               
                               

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

                               
           

Three Months Ended

   

Years Ended

         

December 27,

 

December 28,

 

December 27,

 

December 28,

         

2014

 

2013

 

2014

 

2013

         

(unaudited)

 

(unaudited)

           
                               

Net sales

 

$

2,702,096

 

$

2,526,370

 

$

10,371,390

 

$

9,560,647

Cost of sales

   

1,937,632

   

1,826,850

   

7,460,075

   

6,904,633

   

Gross profit

   

764,464

   

699,520

   

2,911,315

   

2,656,014

Operating expenses:

                       
 

Selling, general and administrative

   

561,522

   

512,637

   

2,196,173

   

1,978,960

   

Operating income

   

202,942

   

186,883

   

715,142

   

677,054

Other income (expense):

                       
 

Interest income

   

3,332

   

3,109

   

13,655

   

12,853

 

Interest expense

   

(6,849)

   

(4,870)

   

(24,057)

   

(27,538)

 

Other, net

   

444

   

1,466

   

4,572

   

2,325

   

Income before taxes and equity in earnings

                       
   

     of affiliates

   

199,869

   

186,588

   

709,312

   

664,694

Income taxes

   

(59,363)

   

(55,604)

   

(215,610)

   

(190,891)

Equity in earnings of affiliates

   

3,449

   

3,985

   

11,734

   

10,194

Loss on sale of equity investment

   

-

   

-

   

-

   

(12,535)

Net income

   

143,955

   

134,969

   

505,436

   

471,462

 

Less: Net income attributable to noncontrolling interests

   

(10,989)

   

(10,701)

   

(39,359)

   

(39,908)

Net income attributable to Henry Schein, Inc.

 

$

132,966

 

$

124,268

 

$

466,077

 

$

431,554

                               

Earnings per share attributable to Henry Schein, Inc.:

                       
                               
 

Basic

 

$

1.59

 

$

1.46

 

$

5.53

 

$

5.02

 

Diluted

 

$

1.56

 

$

1.43

 

$

5.44

 

$

4.93

                               

Weighted-average common shares outstanding:

                       
 

Basic

   

83,558

   

85,072

   

84,265

   

85,926

 

Diluted

   

85,027

   

86,816

   

85,740

   

87,622

 

                   
                   
                   

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

                   
         

December 27,

 

December 28,

         

2014

 

2013

                   

ASSETS

           

Current assets:

           
 

Cash and cash equivalents

 

$

89,474

 

$

188,616

 

Accounts receivable, net of reserves of $80,671 and $78,298

   

1,127,517

   

1,055,216

 

Inventories, net

   

1,327,796

   

1,250,403

 

Deferred income taxes

   

56,591

   

63,865

 

Prepaid expenses and other

   

311,788

   

276,565

     

Total current assets

   

2,913,166

   

2,834,665

Property and equipment, net

   

311,496

   

275,888

Goodwill

   

1,884,123

   

1,635,005

Other intangibles, net

   

643,736

   

417,133

Investments and other

   

386,286

   

461,945

     

Total assets

 

$

6,138,807

 

$

5,624,636

                   

LIABILITIES AND STOCKHOLDERS' EQUITY

           

Current liabilities:

           
 

Accounts payable

 

$

860,996

 

$

824,495

 

Bank credit lines

   

182,899

   

29,508

 

Current maturities of long-term debt

   

5,815

   

5,441

 

Accrued expenses:

           
   

Payroll and related

   

237,511

   

216,629

   

Taxes

   

151,162

   

145,161

   

Other

   

341,728

   

329,429

     

Total current liabilities

   

1,780,111

   

1,550,663

Long-term debt

   

542,776

   

450,233

Deferred income taxes

   

253,118

   

198,674

Other liabilities

   

181,830

   

139,526

     

Total liabilities

   

2,757,835

   

2,339,096

                   

Redeemable noncontrolling interests

   

564,527

   

497,539

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,

           
   

84,008,537 outstanding on December 27, 2014 and

           
   

85,622,452 outstanding on December 28, 2013

   

840

   

856

 

Additional paid-in capital

   

265,363

   

318,225

 

Retained earnings

   

2,642,523

   

2,398,267

 

Accumulated other comprehensive income (loss)

   

(95,132)

   

67,849

   

Total Henry Schein, Inc. stockholders' equity

   

2,813,594

   

2,785,197

 

Noncontrolling interests

   

2,851

   

2,804

     

Total stockholders' equity

   

2,816,445

   

2,788,001

   

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

6,138,807

 

$

5,624,636

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

                                 
           

Three Months Ended

 

Years Ended

           

December 27,

 

December 28,

 

December 27,

 

December 28,

           

2014

 

2013

 

2014

 

2013

           

(unaudited)

 

(unaudited)

           
                                 

Cash flows from operating activities:

                       
 

Net income

 

$

143,955

 

$

134,969

 

$

505,436

 

$

471,462

 

Adjustments to reconcile net income to net cash

                       
   

provided by operating activities:

                       
     

Depreciation and amortization

   

39,570

   

31,954

   

152,238

   

128,035

     

Accelerated amortization of deferred financing costs

   

-

   

-

   

-

   

6,203

     

Loss on sale of equity investment

   

-

   

-

   

-

   

12,535

     

Stock-based compensation expense

   

12,624

   

10,832

   

45,876

   

35,527

     

Provision for losses on trade and other

                       
       

accounts receivable

   

1,930

   

1,712

   

4,619

   

5,189

     

Provision for (benefit from) deferred income taxes

   

7,539

   

1,285

   

4,699

   

(11,514)

     

Equity in earnings of affiliates

   

(3,449)

   

(3,985)

   

(11,734)

   

(10,194)

     

Distributions from equity affiliates

   

5,423

   

7,243

   

15,727

   

16,529

     

Changes in unrecognized tax benefits

   

8,584

   

3,391

   

22,597

   

10,500

     

Other

   

(4,888)

   

3,243

   

3,303

   

10,290

     

Changes in operating assets and liabilities,

                       
     

  net of acquisitions:

                       
       

Accounts receivable

   

26,897

   

48,341

   

(81,441)

   

(45,110)

       

Inventories

   

(74,346)

   

(124,964)

   

(71,899)

   

(48,087)

       

Other current assets

   

1,521

   

4,624

   

(40,407)

   

15,747

       

Accounts payable and accrued expenses

   

108,659

   

155,983

   

43,490

   

67,063

Net cash provided by operating activities

   

274,019

   

274,628

   

592,504

   

664,175

                                 

Cash flows from investing activities:

                       
 

Purchases of fixed assets

   

(21,334)

   

(21,482)

   

(82,116)

   

(60,215)

 

Payments related to equity investments and business

                       
   

acquisitions, net of cash acquired

   

(60,173)

   

(147,849)

   

(424,283)

   

(182,363)

 

Payments related to sale of equity investment

   

-

   

-

   

-

   

(13,364)

 

Proceeds from maturities of available-for-sale securities

   

1,250

   

-

   

3,250

   

-

 

Other

   

(2,822)

   

(3,516)

   

(13,490)

   

(10,663)

Net cash used in investing activities

   

(83,079)

   

(172,847)

   

(516,639)

   

(266,605)

                                 

Cash flows from financing activities:

                       
 

Proceeds from (repayments of) bank borrowings

   

(5,643)

   

13,725

   

152,641

   

2,175

 

Proceeds from issuance of long-term debt

   

-

   

-

   

314,787

   

678,781

 

Debt issuance costs

   

(125)

   

(45)

   

(687)

   

(1,372)

 

Principal borrowings (payments) for long-term debt

   

(92,363)

   

63,886

   

(228,407)

   

(729,977)

 

Proceeds from issuance of stock upon exercise

                       
   

of stock options

   

7,376

   

12,917

   

31,491

   

35,553

 

Payments for repurchases of common stock

   

(73,707)

   

(73,773)

   

(299,989)

   

(300,251)

 

Excess tax benefits related to stock-based

                       
   

compensation

   

511

   

1,645

   

5,886

   

8,141

 

Distributions to noncontrolling shareholders

   

(2,186)

   

(1,175)

   

(24,986)

   

(19,224)

 

Acquisitions of noncontrolling interests in

                       
   

subsidiaries

   

-

   

(3,914)

   

(105,383)

   

(9,800)

Net cash provided by (used in) financing activities

   

(166,137)

   

13,266

   

(154,647)

   

(335,974)

                                 

Effect of exchange rate changes on cash and

                       
 

cash equivalents

   

(11,871)

   

3,654

   

(20,360)

   

4,940

Net change in cash and cash equivalents

   

12,932

   

118,701

   

(99,142)

   

66,536

Cash and cash equivalents, beginning of period

   

76,542

   

69,915

   

188,616

   

122,080

Cash and cash equivalents, end of period

 

$

89,474

 

$

188,616

 

$

89,474

 

$

188,616

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

 

Exhibit A - QTD Sales

                             
                               

Henry Schein, Inc.

2014 Fourth Quarter

Sales Summary

(in thousands)

(unaudited)

                               

Q4 2014 over Q4 2013

Global

Q4 2014

 

Q4 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

1,417,454

 

$

1,364,395

 

3.9%

 

-3.6%

 

7.5%

 

5.2%

 

2.3%

                               

   Animal Health

 

731,623

   

651,733

 

12.3%

 

-3.6%

 

15.9%

 

8.1%

 

7.8%

                               

   Medical

 

461,712

   

421,885

 

9.4%

 

-0.5%

 

9.9%

 

0.5%

 

9.4%

                               

Total Health Care Distribution

 

2,610,789

   

2,438,013

 

7.1%

 

-3.0%

 

10.1%

 

5.1%

 

5.0%

                               

Technology and value-added services

 

91,307

   

88,357

 

3.3%

 

-1.1%

 

4.4%

 

2.9%

 

1.5%

                               

Total Global

$

2,702,096

 

$

2,526,370

 

7.0%

 

-2.9%

 

9.9%

 

5.0%

 

4.9%

                               

North America

Q4 2014

 

Q4 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

869,091

 

$

819,884

 

6.0%

 

-0.8%

 

6.8%

 

4.9%

 

1.9%

                               

   Animal Health

 

355,641

   

301,258

 

18.1%

 

0.0%

 

18.1%

 

11.2%

 

6.9%

                               

   Medical

 

440,579

   

400,776

 

9.9%

 

0.0%

 

9.9%

 

0.4%

 

9.5%

                               

Total Health Care Distribution

 

1,665,311

   

1,521,918

 

9.4%

 

-0.4%

 

9.8%

 

4.9%

 

4.9%

                               

Technology and value-added services

 

75,529

   

76,217

 

-0.9%

 

-0.2%

 

-0.7%

 

0.0%

 

-0.7%

                               

Total North America

$

1,740,840

 

$

1,598,135

 

8.9%

 

-0.4%

 

9.3%

 

4.7%

 

4.6%

                               

International

Q4 2014

 

Q4 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

548,363

 

$

544,511

 

0.7%

 

-7.8%

 

8.5%

 

5.6%

 

2.9%

                               

   Animal Health

 

375,982

   

350,475

 

7.3%

 

-6.8%

 

14.1%

 

5.5%

 

8.6%

                               

   Medical

 

21,133

   

21,109

 

0.1%

 

-8.3%

 

8.4%

 

0.0%

 

8.4%

                               

Total Health Care Distribution

 

945,478

   

916,095

 

3.2%

 

-7.4%

 

10.6%

 

5.4%

 

5.2%

                               

Technology and value-added services

 

15,778

   

12,140

 

30.0%

 

-6.2%

 

36.2%

 

21.2%

 

15.0%

                               

Total International

$

961,256

 

$

928,235

 

3.6%

 

-7.3%

 

10.9%

 

5.6%

 

5.3%

 

Exhibit A - YTD Sales

                             

Henry Schein, Inc.

Full Year 2014

Sales Summary

(in thousands)

(unaudited)

                               

Full Year 2014 over Full Year 2013

                               

Global

Full Year 2014

 

Full Year 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

5,381,215

 

$

4,997,972

 

7.7%

 

-0.5%

 

8.2%

 

4.9%

 

3.3%

                               

   Animal Health

 

2,898,612

   

2,599,461

 

11.5%

 

0.3%

 

11.2%

 

4.9%

 

6.3%

                               

   Medical

 

1,742,685

   

1,643,167

 

6.1%

 

0.1%

 

6.0%

 

0.1%

 

5.9%

                               

Total Health Care Distribution

 

10,022,512

   

9,240,600

 

8.5%

 

-0.1%

 

8.6%

 

4.0%

 

4.6%

                               

Technology and value-added services

 

348,878

   

320,047

 

9.0%

 

0.2%

 

8.8%

 

3.1%

 

5.7%

                               

Total Global

$

10,371,390

 

$

9,560,647

 

8.5%

 

-0.1%

 

8.6%

 

4.0%

 

4.6%

                               

North America

Full Year 2014

 

Full Year 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

3,289,043

 

$

3,047,504

 

7.9%

 

-0.7%

 

8.6%

 

4.8%

 

3.8%

                               

   Animal Health

 

1,381,291

   

1,239,013

 

11.5%

 

0.0%

 

11.5%

 

5.2%

 

6.3%

                               

   Medical

 

1,657,821

   

1,562,031

 

6.1%

 

0.0%

 

6.1%

 

0.1%

 

6.0%

                               

Total Health Care Distribution

 

6,328,155

   

5,848,548

 

8.2%

 

-0.4%

 

8.6%

 

3.7%

 

4.9%

                               

Technology and value-added services

 

286,022

   

274,689

 

4.1%

 

-0.3%

 

4.4%

 

0.1%

 

4.3%

                               

Total North America

$

6,614,177

 

$

6,123,237

 

8.0%

 

-0.4%

 

8.4%

 

3.5%

 

4.9%

                               

International

Full Year 2014

 

Full Year 2013

 

Total Sales
Growth

 

Foreign
Exchange
Growth

 

Local
Currency
Growth

 

Acquisition
Growth

 

Local
Internal
Growth

                               

   Dental

$

2,092,172

 

$

1,950,468

 

7.3%

 

-0.2%

 

7.5%

 

5.0%

 

2.5%

                               

   Animal Health

 

1,517,321

   

1,360,448

 

11.5%

 

0.6%

 

10.9%

 

4.6%

 

6.3%

                               

   Medical

 

84,864

   

81,136

 

4.6%

 

0.7%

 

3.9%

 

0.0%

 

3.9%

                               

Total Health Care Distribution

 

3,694,357

   

3,392,052

 

8.9%

 

0.1%

 

8.8%

 

4.7%

 

4.1%

                               

Technology and value-added services

 

62,856

   

45,358

 

38.6%

 

3.1%

 

35.5%

 

21.2%

 

14.3%

                               

Total International

$

3,757,213

 

$

3,437,410

 

9.3%

 

0.2%

 

9.1%

 

4.9%

 

4.2%

 

Exhibit B

                                 
                                   

Henry Schein, Inc.

2014 Fourth Quarter and Full Year 2014

Reconciliation of reported GAAP net income and diluted EPS attributable to Henry Schein, Inc. to

non-GAAP net income and diluted EPS attributable to Henry Schein, Inc.

(in thousands, except per share data)

(unaudited)

                                   
                                   
   

Fourth Quarter

     

Full Year

 
             

%

               

%

 
   

2014

   

2013

 

Growth

     

2014

   

2013

 

Growth

 

Net Income attributable to Henry Schein, Inc.

$

132,966

 

$

124,268

 

7.0

%

 

$

466,077

 

$

431,554

 

8.0

%

Diluted EPS attributable to Henry Schein, Inc.

$

1.56

 

$

1.43

 

9.1

%

 

$

5.44

 

$

4.93

 

10.3

%

                                   

Non-GAAP Adjustments (after-tax)

                                 

Foreign tax benefit (1)

$

-

 

$

-

       

$

-

 

$

(13,398)

     

Loss on sale of equity investment (2)

 

-

   

-

         

-

   

12,535

     

Accelerated amortization of deferred financing costs (3)

$

-

 

$

-

       

$

-

 

$

2,679

     

Total non-GAAP adjustments to Net Income

                                 

attributable to Henry Schein, Inc.

$

-

 

$

-

       

$

-

 

$

1,816

     

Total non-GAAP adjustments to diluted EPS

                                 

attributable to Henry Schein, Inc.

$

-

 

$

-

       

$

-

 

$

0.02

     
                                   

Non-GAAP Net Income attributable to

                                 

Henry Schein, Inc.

$

132,966

 

$

124,268

 

7.0

%

 

$

466,077

 

$

433,370

 

7.5

%

Non-GAAP diluted EPS attributable to

                                 

Henry Schein, Inc.

$

1.56

 

$

1.43

 

9.1

%

 

$

5.44

 

$

4.95

 

9.9

%

 

This non-GAAP comparison is being presented in order to provide a more comparable basis for analysis.
Earnings per share numbers may not sum due to rounding.

 

(1)     Represents tax benefit related to expected utilization of tax loss carryforwards outside the U.S.

 

(2)     Represents loss on divestiture of a noncontrolling interest in a dental wholesale distributor in the Middle East. There was no tax benefit related to this loss.

 

(3)     Represents non-cash, one-time expenses related to the debt refinancing of Henry Schein Animal Health.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/henry-schein-reports-record-fourth-quarter-and-annual-results-300034228.html

SOURCE Henry Schein, Inc.

Investors: Steven Paladino, Executive Vice President and Chief Financial Officer, steven.paladino@henryschein.com, (631) 843-5500, or Carolynne Borders, Vice President, Investor Relations, carolynne.borders@henryschein.com, (631) 390-8105; Media: Susan Vassallo, Vice President, Corporate Communications, susan.vassallo@henryschein.com, (631) 843-5562