Press Release Details

Corporate
Henry Schein at a Glance

Press Release Details

Henry Schein Reports Second Quarter Financial Results

08/04/16

MELVILLE, N.Y., Aug. 4, 2016 /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 financial results for the second quarter of 2016.

Net sales for the quarter ended June 25, 2016, were $2.9 billion, an increase of 9.3% compared with the second quarter of 2015.  This consisted of 9.7% growth in local currencies and a 0.4% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 7.6% and acquisition growth was 2.1% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the second quarter of 2016 was $120.1 million, or $1.46 per diluted share.  This represents growth of 1.8% and 4.3%, respectively, compared with the second quarter of 2015.  Our second quarter results include the favorable effect of a proposed tax audit settlement resulting in a reduction in income tax expense of $4.5 million, or approximately $0.05 per diluted share.  Excluding restructuring costs of $20.4 million pretax, or $0.18 per diluted share, adjusted net income attributable to Henry Schein, Inc. for the second quarter of 2016 was $135.4 million, or $1.64 per diluted share.  This represents growth of 9.9% and 12.3%, respectively, compared with the second quarter of 2015, excluding restructuring costs (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

"North America dental sales were below our expectations in the second quarter, however, sales in our Medical, Animal Health and Technology and Value-Added Services businesses were strong," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  "Our business model has served us well during periods of sustained economic expansion as well as in times of uncertainty in our markets.  We believe our business model and strategic plan, including our continued investments, will drive our growth over the long term, and we remain extremely well-positioned in each of the vertical markets we serve." 

Dental sales of $1.4 billion increased 4.0%, consisting of 4.1% growth in local currencies and a 0.1% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 2.8% and acquisition growth was 1.3%.  The 2.8% internal growth in local currencies included 2.0% growth in North America and 4.2% growth internationally.

"North America dental sales reflect softness in the U.S. that began in early June.  North America dental consumable merchandise internal sales growth in local currencies was 1.8%, and equipment sales and service internal sales growth in local currencies was 2.7%.  Although this sales growth was lower than expected, we believe we have a successful and proven model of delivering value-added solutions to our customers and we have increased our focus on delivering better sales results," commented Mr. Bergman. "International consumable merchandise internal sales growth in local currencies of 4.5% was solid.  International equipment sales and service internal sales in local currencies increased 3.1% over the prior year.  Our international dental sales growth was driven by strength in Italy, France and Spain."

"During the second quarter we announced an investment in Custom Automated Prosthetics (CAP), a U.S. digital laboratory supply company offering CAD/CAM equipment and zirconia materials. The integration of CAP with Zahn Dental and our Custom Milling Center furthers our commitment to providing our dental laboratory customers with a greater selection of digital equipment, materials and services," he added. 

Animal Health sales of $853.6 million increased 14.0%, consisting of 15.2% growth in local currencies and a 1.2% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 11.8% and acquisition growth was 3.4%.  The 11.8% internal growth in local currencies included 18.8% growth in North America and 4.9% growth internationally.

"Normalizing Animal Health results to account for the impact of certain products switching between agency sales and direct sales, internal sales growth in local currencies was 8.2% in the second quarter, including 11.4% growth in North America," commented Mr. Bergman.  "International local currency sales during the second quarter were up nearly 12% with organic growth complemented by acquisition growth."

Medical sales of $538.8 million increased 14.5%, all internally generated and with no material impact from foreign currency exchange.

"Normalizing results for the impact of agency sales in the prior year, North America Medical internal sales growth was approximately 10.4%.  This represents the sixth consecutive quarter of double-digit sales gains and reflects our continued success with large group practices, including Integrated Delivery Networks," remarked Mr. Bergman. 

Technology and Value-Added Services sales of $107.0 million increased 19.6%, including 20.4% growth in local currencies and a 0.8% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 8.1% and acquisition growth was 12.3%.

"North America Technology and Value-Added Services internal sales growth was 8.5% in local currencies and matched the highest quarterly growth rate in more than three years.  International internal sales growth in local currencies was 6.4%," commented Mr. Bergman.  "Strategic acquisitions have bolstered our market share in this business, as sales in local currencies increased by more than 21% in North America during the second quarter and by nearly 15% internationally."

Stock Repurchase Plan

The Company announced that it repurchased approximately 337,000 shares of its common stock during the second quarter at an average price of $169.41 per share, or approximately $57 million.  The impact of the repurchase of shares on second quarter diluted EPS was immaterial.  At the close of the second quarter, Henry Schein had approximately $243 million authorized for future repurchases of its common stock.

Year-to-Date Results

Net sales for the first half of 2016 were $5.6 billion, an increase of 9.7% compared with the first half of 2015.  This consisted of 10.8% growth in local currencies and a decline of 1.1% related to foreign currency exchange.  In local currencies, internally generated sales increased 8.4% and acquisition growth was 2.4%.

Net income attributable to Henry Schein, Inc. for the first half of 2016 was $233.8 million, or $2.83 per diluted share, an increase of 5.6% and 8.0%, respectively, compared with the first half of 2015.  Excluding restructuring costs of $24.4 million pretax or $0.22 per diluted share, net income attributable to Henry Schein, Inc. for the first half of 2016 was $252.2 million or $3.05 per diluted share, an increase of 8.9% and 11.3%, respectively, compared with the first half of 2015, excluding restructuring costs (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

2016 EPS Guidance

Henry Schein today adjusted 2016 financial guidance, as follows:

  • Adjusted diluted EPS attributable to Henry Schein, Inc. is expected to be $6.55 to $6.60 for 2016, which represents growth of 10% to 11% compared with 2015 adjusted diluted EPS of $5.96.  Adjusted diluted EPS excludes restructuring costs.  This compares with previous guidance for 2016 adjusted diluted EPS of $6.55 to $6.65.  This revised guidance reflects ongoing uncertainty related to the recent Brexit vote, the strength of the U.S. dollar and a cautious view of the North America dental market.
     
  • Guidance is presented on a non-GAAP basis only, given that the Company cannot reasonably project restructuring costs for the second half of 2016.  For the same reasons, the Company is unable to address the probable significance of the unavailable information.
     
  • Guidance for 2016 adjusted 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, or restructuring costs. Guidance also assumes foreign exchange rates that are generally consistent with current levels.
     
  • The Company now expects that restructuring initiatives will continue into the second half of the year as it continues to lower costs in light of market uncertainties.  At this time we are not able to provide estimates for the impact of the restructuring on 2016 financial results.

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 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. (NASDAQ:HSIC) 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 S&P 500® and the NASDAQ 100® indexes, Henry Schein employs more than 19,000 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 110,000 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 33 countries. The Company's sales reached a record $10.6 billion in 2015, and have grown at a compound annual rate of approximately 15% since Henry Schein became a public company in 1995. For more information, visit Henry Schein at www.henryschein.com, Facebook.com/HenrySchein and @HenrySchein on Twitter.

Cautionary Note Regarding Forward-Looking Statements and Use of Non-GAAP Financial Information

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 United States Securities and Exchange Commission, or 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 and consolidating 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; increases in shipping costs for our products or other service issues with our third-party shippers; general global macro-economic conditions; risks associated with political and economic uncertainty arising from the outcome of the referendum on the membership of the United Kingdom in the European Union; disruptions in financial markets; 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; increased competition by third party online commerce sites; risks from disruption to our information systems; cyberattacks or other privacy or data security breaches; 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.

Included within the press release are non-GAAP financial measures that supplement the Company's Consolidated Statements of Income prepared under generally accepted accounting principles (GAAP).  These non-GAAP financial measures adjust the Company's actual results prepared under GAAP to exclude certain items.  In the schedules attached to this press release, the non-GAAP measures have been reconciled to and should be considered together with the Consolidated Statements of Income.  Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

(TABLES TO FOLLOW)

                               
                               

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

                               
           

Three Months Ended

   

Six Months Ended

         

June 25,

 

June 27,

 

June 25,

 

June 27,

         

2016

 

2015

 

2016

 

2015

                               

Net sales

 

$

2,872,630

 

$

2,629,320

 

$

5,585,586

 

$

5,092,966

Cost of sales

   

2,069,314

   

1,878,642

   

4,002,965

   

3,628,893

   

Gross profit

   

803,316

   

750,678

   

1,582,621

   

1,464,073

Operating expenses:

                       
 

Selling, general and administrative

   

602,256

   

560,426

   

1,201,309

   

1,105,592

 

Restructuring costs

   

20,383

   

7,222

   

24,441

   

14,084

   

Operating income

   

180,677

   

183,030

   

356,871

   

344,397

Other income (expense):

                       
 

Interest income

   

3,556

   

3,257

   

6,904

   

6,712

 

Interest expense

   

(7,367)

   

(6,290)

   

(14,494)

   

(12,553)

 

Other, net

   

268

   

(177)

   

3,405

   

(57)

   

Income before taxes and equity in earnings

                       
   

     of affiliates

   

177,134

   

179,820

   

352,686

   

338,499

Income taxes

   

(48,965)

   

(53,784)

   

(102,498)

   

(102,911)

Equity in earnings of affiliates

   

4,929

   

3,572

   

7,443

   

5,600

Net income

   

133,098

   

129,608

   

257,631

   

241,188

 

Less: Net income attributable to noncontrolling interests

   

(13,001)

   

(11,680)

   

(23,782)

   

(19,813)

Net income attributable to Henry Schein, Inc.

 

$

120,097

 

$

117,928

 

$

233,849

 

$

221,375

                               

Earnings per share attributable to Henry Schein, Inc.:

                       
                               
 

Basic

 

$

1.47

 

$

1.42

 

$

2.87

 

$

2.66

 

Diluted

 

$

1.46

 

$

1.40

 

$

2.83

 

$

2.62

                               

Weighted-average common shares outstanding:

                       
 

Basic

   

81,458

   

83,053

   

81,516

   

83,139

 

Diluted

   

82,394

   

84,249

   

82,565

   

84,433

 

                   
                   
                   

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

                   
         

June 25,

 

December 26,

         

2016

 

2015

         

(unaudited)

     

ASSETS

           

Current assets:

           
 

Cash and cash equivalents

 

$

63,560

 

$

72,086

 

Accounts receivable, net of reserves of $76,101 and $77,008

   

1,296,225

   

1,229,816

 

Inventories, net

   

1,482,507

   

1,509,957

 

Deferred income taxes

   

57,642

   

58,159

 

Prepaid expenses and other

   

377,657

   

361,082

     

Total current assets

   

3,277,591

   

3,231,100

Property and equipment, net

   

320,098

   

318,476

Goodwill

   

1,954,584

   

1,907,593

Other intangibles, net

   

593,919

   

592,971

Investments and other

   

487,404

   

454,600

     

Total assets

 

$

6,633,596

 

$

6,504,740

                   

LIABILITIES AND STOCKHOLDERS' EQUITY

           

Current liabilities:

           
 

Accounts payable

 

$

881,667

 

$

1,005,798

 

Bank credit lines

   

237,809

   

328,631

 

Current maturities of long-term debt

   

17,189

   

17,331

 

Accrued expenses:

           
   

Payroll and related

   

259,710

   

258,416

   

Taxes

   

148,865

   

161,760

   

Other

   

365,672

   

375,061

     

Total current liabilities

   

1,910,912

   

2,146,997

Long-term debt

   

700,052

   

463,752

Deferred income taxes

   

248,308

   

252,862

Other liabilities

   

250,018

   

212,121

     

Total liabilities

   

3,109,290

   

3,075,732

                   

Redeemable noncontrolling interests

   

568,693

   

542,194

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,

           
   

81,815,567 outstanding on June 25, 2016 and

           
   

82,415,320 outstanding on December 26, 2015

   

818

   

824

 

Additional paid-in capital

   

151,056

   

207,374

 

Retained earnings

   

3,010,456

   

2,895,997

 

Accumulated other comprehensive loss

   

(214,607)

   

(219,939)

   

Total Henry Schein, Inc. stockholders' equity

   

2,947,723

   

2,884,256

 

Noncontrolling interests

   

7,890

   

2,558

     

Total stockholders' equity

   

2,955,613

   

2,886,814

   

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

6,633,596

 

$

6,504,740


 

 

                                 
                                 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

                                 
           

Three Months Ended

 

Six Months Ended

           

June 25,

 

June 27,

 

June 25,

 

June 27,

           

2016

 

2015

 

2016

 

2015

Cash flows from operating activities:

                       
 

Net income

 

$

133,098

 

$

129,608

 

$

257,631

 

$

241,188

 

Adjustments to reconcile net income to net cash

                       
   

provided by operating activities:

                       
     

Depreciation and amortization

   

42,431

   

39,026

   

83,398

   

76,175

     

Stock-based compensation expense

   

13,312

   

13,502

   

27,456

   

22,001

     

Provision for losses on trade and other

                       
       

accounts receivable

   

210

   

1,039

   

790

   

2,290

     

Benefit from deferred income taxes

   

(11,621)

   

(4,891)

   

(4,658)

   

(121)

     

Equity in earnings of affiliates

   

(4,929)

   

(3,572)

   

(7,443)

   

(5,600)

     

Distributions from equity affiliates

   

4,156

   

3,778

   

6,337

   

6,113

     

Changes in unrecognized tax benefits

   

1,484

   

3,029

   

2,853

   

4,297

     

Other

   

997

   

1,182

   

1,959

   

4,862

     

Changes in operating assets and liabilities,

                       
     

  net of acquisitions:

                       
       

Accounts receivable

   

(16,935)

   

(45,591)

   

(56,702)

   

(55,452)

       

Inventories

   

20,465

   

8,882

   

34,395

   

(3,024)

       

Other current assets

   

(13,958)

   

(22,690)

   

(38,876)

   

(26,349)

       

Accounts payable and accrued expenses

   

105,674

   

84,454

   

(134,268)

   

(85,278)

Net cash provided by operating activities

   

274,384

   

207,756

   

172,872

   

181,102

                                 

Cash flows from investing activities:

                       
 

Purchases of fixed assets

   

(13,575)

   

(17,937)

   

(26,180)

   

(33,430)

 

Payments for equity investments and business

                       
   

acquisitions, net of cash acquired

   

(39,879)

   

(47,679)

   

(92,441)

   

(61,316)

 

Proceeds from sales of available-for-sale securities

   

-

   

20

   

-

   

20

 

Other

   

4,064

   

(1,994)

   

(1,765)

   

(3,179)

Net cash used in investing activities

   

(49,390)

   

(67,590)

   

(120,386)

   

(97,905)

                                 

Cash flows from financing activities:

                       
 

Repayments of bank borrowings

   

(192,590)

   

(30,103)

   

(97,479)

   

(49,989)

 

Proceeds from issuance of long-term debt

   

34,000

   

-

   

244,000

   

125,000

 

Debt issuance costs

   

(175)

   

(150)

   

(233)

   

(150)

 

Principal payments for long-term debt

   

(367)

   

(68,507)

   

(7,921)

   

(69,243)

 

Proceeds from issuance of stock upon exercise

                       
   

of stock options

   

2,661

   

3,281

   

9,059

   

10,858

 

Payments for repurchases of common stock

   

(57,012)

   

(37,500)

   

(157,009)

   

(113,207)

 

Excess tax benefits related to stock-based

                       
   

compensation

   

-

   

88

   

-

   

2,932

 

Distributions to noncontrolling shareholders

   

(18,064)

   

(11,568)

   

(20,160)

   

(14,681)

 

Acquisitions of noncontrolling interests in

                       
   

subsidiaries

   

(2,921)

   

(8,052)

   

(35,632)

   

(8,257)

Net cash used in financing activities

   

(234,468)

   

(152,511)

   

(65,375)

   

(116,737)

                                 

Effect of exchange rate changes on cash and

                       
 

cash equivalents

   

1,420

   

211

   

4,363

   

(8,866)

Net change in cash and cash equivalents

   

(8,054)

   

(12,134)

   

(8,526)

   

(42,406)

Cash and cash equivalents, beginning of period

   

71,614

   

59,202

   

72,086

   

89,474

Cash and cash equivalents, end of period

 

$

63,560

 

$

47,068

 

$

63,560

 

$

47,068

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

           

 

 

 

                               

Exhibit A - QTD Sales

                             
                               

Henry Schein, Inc.

2016 Second Quarter

Sales Summary

(in thousands)

(unaudited)

                               

Q2 2016 over Q2 2015

                               

Global

Q2 2016

 

Q2 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

1,373,188

 

$

1,320,743

 

4.0%

 

-0.1%

 

4.1%

 

1.3%

 

2.8%

                               

   Animal Health

 

853,598

   

748,558

 

14.0%

 

-1.2%

 

15.2%

 

3.4%

 

11.8%

                               

   Medical

 

538,825

   

470,519

 

14.5%

 

0.0%

 

14.5%

 

0.0%

 

14.5%

                               

Total Health Care Distribution

 

2,765,611

   

2,539,820

 

8.9%

 

-0.4%

 

9.3%

 

1.7%

 

7.6%

                               

Technology and value-added services

 

107,019

   

89,500

 

19.6%

 

-0.8%

 

20.4%

 

12.3%

 

8.1%

                               

Total Global

$

2,872,630

 

$

2,629,320

 

9.3%

 

-0.4%

 

9.7%

 

2.1%

 

7.6%

                               

North America

Q2 2016

 

Q2 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

865,585

 

$

847,429

 

2.1%

 

-0.5%

 

2.6%

 

0.6%

 

2.0%

                               

   Animal Health

 

445,918

   

375,575

 

18.7%

 

-0.1%

 

18.8%

 

0.0%

 

18.8%

                               

   Medical

 

520,332

   

452,735

 

14.9%

 

0.0%

 

14.9%

 

0.0%

 

14.9%

                               

Total Health Care Distribution

 

1,831,835

   

1,675,739

 

9.3%

 

-0.3%

 

9.6%

 

0.3%

 

9.3%

                               

Technology and value-added services

 

90,090

   

74,154

 

21.5%

 

-0.1%

 

21.6%

 

13.1%

 

8.5%

                               

Total North America

$

1,921,925

 

$

1,749,893

 

9.8%

 

-0.3%

 

10.1%

 

0.9%

 

9.2%

                               

International

Q2 2016

 

Q2 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

                               

   Dental

$

507,603

 

$

473,314

 

7.2%

 

0.3%

 

6.9%

 

2.7%

 

4.2%

                               

   Animal Health

 

407,680

   

372,983

 

9.3%

 

-2.3%

 

11.6%

 

6.7%

 

4.9%

                               

   Medical

 

18,493

   

17,784

 

4.0%

 

1.6%

 

2.4%

 

0.0%

 

2.4%

                               

Total Health Care Distribution

 

933,776

   

864,081

 

8.1%

 

-0.7%

 

8.8%

 

4.4%

 

4.4%

                               

Technology and value-added services

 

16,929

   

15,346

 

10.3%

 

-4.4%

 

14.7%

 

8.3%

 

6.4%

                               

Total International

$

950,705

 

$

879,427

 

8.1%

 

-0.8%

 

8.9%

 

4.4%

 

4.5%

 

                                 

Exhibit A - YTD Sales

                               
                                 

Henry Schein, Inc.

 

2016 Second Quarter Year to Date

 

Sales Summary

 

(in thousands)

 

(unaudited)

 
                                 

Q2 2016 YTD over Q2 2015 YTD

 
                                 

Global

Q2 2016 YTD

 

Q2 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 
                                 

   Dental

$

2,674,943

 

$

2,570,816

 

4.1%

 

-1.0%

 

5.1%

 

1.3%

 

3.8%

 
                                 

   Animal Health

 

1,625,011

   

1,432,882

 

13.4%

 

-2.0%

 

15.4%

 

4.5%

 

10.9%

 
                                 

   Medical

 

1,076,942

   

914,052

 

17.8%

 

-0.1%

 

17.9%

 

0.0%

 

17.9%

 
                                 

Total Health Care Distribution

 

5,376,896

   

4,917,750

 

9.3%

 

-1.2%

 

10.5%

 

2.0%

 

8.5%

 
                                 

Technology and value-added services

 

208,690

   

175,216

 

19.1%

 

-1.1%

 

20.2%

 

12.4%

 

7.8%

 
                                 

Total Global

$

5,585,586

 

$

5,092,966

 

9.7%

 

-1.1%

 

10.8%

 

2.4%

 

8.4%

 
                                 

North America

Q2 2016 YTD

 

Q2 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 
                                 

   Dental

$

1,700,422

 

$

1,636,612

 

3.9%

 

-0.7%

 

4.6%

 

0.5%

 

4.1%

 
                                 

   Animal Health

 

845,245

   

713,924

 

18.4%

 

-0.1%

 

18.5%

 

0.7%

 

17.8%

 
                                 

   Medical

 

1,039,773

   

877,379

 

18.5%

 

0.0%

 

18.5%

 

0.0%

 

18.5%

 
                                 

Total Health Care Distribution

 

3,585,440

   

3,227,915

 

11.1%

 

-0.4%

 

11.5%

 

0.4%

 

11.1%

 
                                 

Technology and value-added services

 

176,125

   

144,819

 

21.6%

 

-0.2%

 

21.8%

 

13.6%

 

8.2%

 
                                 

Total North America

$

3,761,565

 

$

3,372,734

 

11.5%

 

-0.4%

 

11.9%

 

1.0%

 

10.9%

 
                                 

International

Q2 2016 YTD

 

Q2 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 
                                 

   Dental

$

974,521

 

$

934,204

 

4.3%

 

-1.7%

 

6.0%

 

2.8%

 

3.2%

 
                                 

   Animal Health

 

779,766

   

718,958

 

8.5%

 

-3.8%

 

12.3%

 

8.3%

 

4.0%

 
                                 

   Medical

 

37,169

   

36,673

 

1.4%

 

-0.8%

 

2.2%

 

0.0%

 

2.2%

 
                                 

Total Health Care Distribution

 

1,791,456

   

1,689,835

 

6.0%

 

-2.6%

 

8.6%

 

5.1%

 

3.5%

 
                                 

Technology and value-added services

 

32,565

   

30,397

 

7.1%

 

-5.1%

 

12.2%

 

6.5%

 

5.7%

 
                                 

Total International

$

1,824,021

 

$

1,720,232

 

6.0%

 

-2.7%

 

8.7%

 

5.1%

 

3.6%

 
 

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

 

 

Exhibit B

                                 
                                   

Henry Schein, Inc.

2016 Second Quarter and Year-to-Date

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)

                                   
                                   
   

Second Quarter

     

Year-to-Date

 
             

%

               

%

 
   

2016

   

2015

 

Growth

     

2016

   

2015

 

Growth

 

Net Income attributable to Henry Schein, Inc.

$

120,097

 

$

117,928

 

1.8

%

 

$

233,849

 

$

221,375

 

5.6

%

Diluted EPS attributable to Henry Schein, Inc.

$

1.46

 

$

1.40

 

4.3

%

 

$

2.83

 

$

2.62

 

8.0

%

                                   

Non-GAAP Adjustments

                                 

Restructuring costs - Pre-tax

$

20,383

 

$

7,222

       

$

24,441

 

$

14,084

     

Income tax benefit for restructuring costs

$

(5,096)

 

$

(1,953)

       

$

(6,110)

 

$

(3,813)

     
                                   

Total non-GAAP adjustments to Net Income

                                 

attributable to Henry Schein, Inc.

$

15,287

 

$

5,269

       

$

18,331

 

$

10,271

     
                                   

Total non-GAAP adjustments to diluted EPS

                                 

attributable to Henry Schein, Inc.

$

0.18

 

$

0.06

       

$

0.22

 

$

0.12

     
                                   
                                   

Non-GAAP Net Income attributable to Henry Schein, Inc.

$

135,384

 

$

123,197

 

9.9

%

 

$

252,180

 

$

231,646

 

8.9

%

                                   

Non-GAAP diluted EPS attributable to Henry Schein, Inc.

$

1.64

 

$

1.46

 

12.3

%

 

$

3.05

 

$

2.74

 

11.3

%

 

Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/henry-schein-reports-second-quarter-financial-results-300309136.html

SOURCE Henry Schein, Inc.

Investors: Steven Paladino, Executive Vice President and Chief Financial Officer, steven.paladino@henryschein.com, (631) 843-5500; Carolynne Borders, Vice President, Investor Relations, carolynne.borders@henryschein.com, (631) 390-8105; Media: Gerard Meuchner, Vice President, Chief Global Communications Officer, gerard.meuchner@henryschein.com, (631) 390-8227