Attached files

file filename
8-K - HENRY SCHEIN, INC. 2Q14 QUARTERLY 8-K - HENRY SCHEIN INCthe8k_2q14.htm
 

FOR IMMEDIATE RELEASE
 
HENRY SCHEIN REPORTS RECORD SECOND QUARTER RESULTS

EPS up 9.8% to $1.35
Raises lower end of 2014 financial guidance range
 
MELVILLE, N.Y., August 4, 2014 – 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 quarter ended June 28, 2014.
Net sales for the second quarter of 2014 were $2.6 billion, an increase of 9.3% compared with the second quarter of 2013.  This consisted of 7.9% growth in local currencies and 1.4% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 4.3% and acquisition growth was 3.6% (see Exhibit A for details of sales growth).
Net income attributable to Henry Schein, Inc. for the second quarter of 2014 was $116.2 million, or $1.35 per diluted share, an increase of 7.2% and 9.8%, respectively, compared with the second quarter of 2013.
“Sales growth was solid during the second quarter with internal sales growth in local currencies the highest we have reported in the past year and a half.  Domestic sales rebounded from the effects of severe winter weather in the preceding quarter,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  “We are also pleased to be raising the lower end of our 2014 financial guidance range.”
Dental sales of $1.4 billion increased 8.6%, consisting of 7.5% growth in local currencies and 1.1% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 2.6% and acquisition growth was 4.9%.  The 2.6% internal growth in local currencies included 4.3% growth in North America while International sales were flat.

-1-
Next

 

“We gained market share in our Dental group with growth in North America exceeding 8% and International growth above 9%.  North America internal Dental merchandise sales growth was bolstered by strategic acquisitions, and equipment sales and service revenue growth was nearly 11% in local currencies.  International Dental growth also reflects strategic acquisitions, while internal equipment sales and service revenue in local currencies declined from a strong prior-year comparison that included the biennial IDS in Germany,” commented Mr. Bergman.  “Through strategic dental transactions during the quarter, we expanded our reach in France and entered Brazil, our first operation in South America.”
Animal Health sales of $754.5 million increased 13.2%, consisting of 10.7% growth in local currencies and 2.5% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 7.3% and acquisition growth was 3.4%.  The 7.3% internal growth in local currencies included 7.9% growth in North America and 6.8% growth in International.
“We also gained market share in our Animal Health group with internal sales growth in local currencies at its highest level in six quarters.  International internal Animal Health sales growth in local currencies was at a multi-year record,” commented Mr. Bergman.  “We also significantly strengthened our position in the U.S. equine-products market with the acquisition of a majority ownership position in SmartPak, which was completed early in the third quarter.”
Medical sales of $403.3 million increased 4.0%, including 3.7% growth in local currencies and 0.3% growth related to foreign currency exchange.
“Medical sales growth in North America, which represents 95% of the group’s total, accelerated sharply from the preceding quarter as we recovered from the impact of weather and made progress with our strategic focus on large group practices and integrated delivery networks.  Pre-bookings of seasonal influenza vaccines are running in-line with the prior year,” remarked Mr. Bergman.
Technology and Value-Added Services sales of $89.1 million increased 14.2%, including 13.2% growth in local currencies and 1.0% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 9.3% and acquisition growth was 3.9%.
“Technology and Value-Added Services sales growth also accelerated in North America compared with the preceding quarter to its highest growth rate in more than a year, with particular strength in software sales and value-added services,” commented Mr. Bergman.  “We continue to be pleased with our performance internationally in this category, with double-digit internal sales growth in local currencies for the past six quarters.”

-2-
Next

 

Stock Repurchase Plan
The Company announced that it repurchased approximately 654,000 shares of its common stock during the second quarter at an average price of $116.43 per share, or approximately $76.1 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 $148 million authorized for future repurchases of its common stock.

Year-to-Date Results
Net sales for the first half of 2014 were $5.0 billion, an increase of 7.7% compared with the first half of 2013.  This consisted of 6.8% growth in local currencies and 0.9% growth related to foreign currency exchange.  In local currencies, internally generated sales increased 3.6% and acquisition growth was 3.2%.
Net income attributable to Henry Schein, Inc. for the first half of 2014 was $218.3 million or $2.53 per diluted share, an increase of 7.8% and 10.0%, respectively, compared with the first half of 2013 excluding a non-cash, one-time expense related to debt refinancing.

2014 EPS Guidance
Henry Schein today raised the lower end of its 2014 financial guidance range, as follows:

·  
For 2014, the Company expects diluted EPS attributable to Henry Schein, Inc. to be $5.33 to $5.39.  This represents growth of 8% to 9% compared with 2013 results excluding certain one-time items, and compares with previous guidance for 2014 diluted EPS to be $5.29 to $5.39.
·  
Guidance for 2014 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.

Second Quarter Conference Call Webcast
The Company will hold a conference call to discuss second quarter financial results today, beginning at 10:00 a.m. Eastern time.  Individual investors are invited to listen to the conference call over the Internet through Henry Schein’s website at www.henryschein.com.  In addition, a replay will be available beginning shortly after the call has ended.

-3-
Next

 

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 17,000 Team Schein Members and serves more than 800,000 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 96,000 branded products and Henry Schein private-brand products in stock, as well as more than 110,000 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 27 countries.  The Company's sales reached a record $9.6 billion in 2013, and have grown at a compound annual rate of approximately 16 percent since Henry Schein became a public company in 1995.  For more information, visit the Henry Schein website at www.henryschein.com.

-4-
Next

 

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.

CONTACTS:
 
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
   
Susan Vassallo
   
Vice President, Corporate Communications
   
susan.vassallo@henryschein.com
   
(631) 843-5562


(TABLES TO FOLLOW)

-5-
Next

 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
 
HENRY SCHEIN, INC.
 
CONSOLIDATED STATEMENTS OF INCOME
 
(in thousands, except per share data)
 
(unaudited)
 
 
 
 
   
 
   
 
   
 
 
 
 
Three Months Ended
   
Six Months Ended
 
 
 
June 28,
   
June 29,
   
June 28,
   
June 29,
 
 
 
2014
   
2013
   
2014
   
2013
 
 
 
 
   
 
   
 
   
 
 
Net sales
  $ 2,615,406     $ 2,391,810     $ 5,045,565     $ 4,685,321  
Cost of sales
    1,886,934       1,721,954       3,620,380       3,368,474  
Gross profit
    728,472       669,856       1,425,185       1,316,847  
Operating expenses:
                               
Selling, general and administrative
    547,628       493,791       1,087,073       987,153  
Operating income
    180,844       176,065       338,112       329,694  
Other income (expense):
                               
Interest income
    3,416       3,303       6,871       6,508  
Interest expense
    (5,670 )     (4,890 )     (10,928 )     (17,617 )
Other, net
    1,032       (34 )     4,612       (404 )
Income before taxes and equity in earnings
                               
of affiliates
    179,622       174,444       338,667       318,181  
Income taxes
    (55,322 )     (54,775 )     (104,945 )     (100,627 )
Equity in earnings of affiliates
    2,817       1,766       3,523       2,567  
Net income
    127,117       121,435       237,245       220,121  
Less: Net income attributable to noncontrolling interests
    (10,881 )     (13,005 )     (18,910 )     (20,213 )
Net income attributable to Henry Schein, Inc.
  $ 116,236     $ 108,430     $ 218,335     $ 199,908  
 
                               
Earnings per share attributable to Henry Schein, Inc.:
                               
 
                               
Basic
  $ 1.37     $ 1.26     $ 2.58     $ 2.31  
Diluted
  $ 1.35     $ 1.23     $ 2.53     $ 2.27  
 
                               
Weighted-average common shares outstanding:
                               
Basic
    84,620       86,370       84,716       86,483  
Diluted
    85,980       87,968       86,189       88,205  

-6-
Next

 

         
         
         
HENRY SCHEIN, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
         
   
June 28,
 
December 28,
   
2014
 
2013
   
(unaudited)
   
ASSETS
       
Current assets:
       
Cash and cash equivalents
  $ 89,698   $ 188,616
Accounts receivable, net of reserves of $81,932 and $78,298
    1,188,143     1,055,216
Inventories, net
    1,257,235     1,250,403
Deferred income taxes
    66,431     63,865
Prepaid expenses and other
    310,496     276,565
Total current assets
    2,912,003     2,834,665
Property and equipment, net
    292,972     275,888
Goodwill
    1,832,377     1,635,005
Other intangibles, net
    594,358     417,133
Investments and other
    360,044     461,945
Total assets
  $ 5,991,754   $ 5,624,636
             
LIABILITIES AND STOCKHOLDERS' EQUITY
           
Current liabilities:
           
Accounts payable
  $ 755,999   $ 824,495
Bank credit lines
    83,671     29,508
Current maturities of long-term debt
    6,302     5,441
Accrued expenses:
           
Payroll and related
    208,886     216,629
Taxes
    158,363     145,161
Other
    330,680     329,429
Total current liabilities
    1,543,901     1,550,663
Long-term debt
    665,909     450,233
Deferred income taxes
    278,456     198,674
Other liabilities
    152,029     139,526
Total liabilities
    2,640,295     2,339,096
             
Redeemable noncontrolling interests
    497,927     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,
           
85,022,123 outstanding on June 28, 2014 and
           
85,622,452 outstanding on December 28, 2013
    850     856
Additional paid-in capital
    265,469     318,225
Retained earnings
    2,505,721     2,398,267
Accumulated other comprehensive income
    78,703     67,849
Total Henry Schein, Inc. stockholders' equity
    2,850,743     2,785,197
Noncontrolling interests
    2,789     2,804
Total stockholders' equity
    2,853,532     2,788,001
Total liabilities, redeemable noncontrolling interests and stockholders' equity
  $ 5,991,754   $ 5,624,636

-7-
Next

 

                         
                         
HENRY SCHEIN, INC.
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(in thousands)
 
(unaudited)
 
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 28,
   
June 29,
   
June 28,
   
June 29,
 
   
2014
   
2013
   
2014
   
2013
 
                         
Cash flows from operating activities:
                       
Net income
  $ 127,117     $ 121,435     $ 237,245     $ 220,121  
Adjustments to reconcile net income to net cash
                               
provided by operating activities:
                               
Depreciation and amortization
    37,353       31,843       73,489       64,236  
Accelerated amortization of deferred financing costs
    -       -       -       6,203  
Stock-based compensation expense
    10,542       11,422       19,505       16,732  
Provision for losses on trade and other
                               
accounts receivable
    1,092       1,314       2,415       2,154  
Provision for (benefit from) deferred income taxes
    (9,735 )     9,179       6,009       15,550  
Equity in earnings of affiliates
    (2,817 )     (1,766 )     (3,523 )     (2,567 )
Distributions from equity affiliates
    3,368       3,569       5,340       6,450  
Other
    13,480       2,076       15,453       5,367  
Changes in operating assets and liabilities,
                               
  net of acquisitions:
                               
Accounts receivable
    (56,597 )     (19,763 )     (86,199 )     (45,155 )
Inventories
    6,991       28,026       48,550       82,037  
Other current assets
    195       (26,927 )     (23,251 )     (12,924 )
Accounts payable and accrued expenses
    68,243       114,390       (151,050 )     (121,453 )
Net cash provided by operating activities
    199,232       274,798       143,983       236,751  
                                 
Cash flows from investing activities:
                               
Purchases of fixed assets
    (19,492 )     (10,072 )     (37,976 )     (21,934 )
Payments for equity investments and business
                               
acquisitions, net of cash acquired
    (78,178 )     (1,349 )     (222,857 )     (33,708 )
Other
    (2,566 )     (5,003 )     (6,497 )     (5,071 )
Net cash used in investing activities
    (100,236 )     (16,424 )     (267,330 )     (60,713 )
                                 
Cash flows from financing activities:
                               
Proceeds from (repayments of) bank borrowings
    (61,529 )     (34,467 )     53,239       (11,640 )
Proceeds from issuance of long-term debt
    124,400       155,781       314,787       483,781  
Debt issuance costs
    -       (1,083 )     -       (1,319 )
Principal payments for long-term debt
    (100,470 )     (305,095 )     (100,866 )     (538,000 )
Proceeds from issuance of stock upon exercise
                               
of stock options
    4,827       7,653       21,277       19,452  
Payments for repurchases of common stock
    (76,137 )     (78,062 )     (151,443 )     (151,511 )
Excess tax benefits related to stock-based
                               
compensation
    1,229       1,964       4,579       5,328  
Distributions to noncontrolling shareholders
    (13,926 )     (10,216 )     (17,689 )     (13,008 )
Acquisitions of noncontrolling interests in
                               
subsidiaries
    (18,759 )     (5,219 )     (102,552 )     (5,754 )
Net cash provided by (used in) financing activities
    (140,365 )     (268,744 )     21,332       (212,671 )
                                 
Effect of exchange rate changes on cash and
                               
cash equivalents
    1,952       (1,353 )     3,097       (6,608 )
Net change in cash and cash equivalents
    (39,417 )     (11,723 )     (98,918 )     (43,241 )
Cash and cash equivalents, beginning of period
    129,115       90,562       188,616       122,080  
Cash and cash equivalents, end of period
  $ 89,698     $ 78,839     $ 89,698     $ 78,839  

-8-
Next

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit A - QTD Sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Henry Schein, Inc.
2014 Second Quarter
Sales Summary
(in thousands)
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q2 2014 over Q2 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Global
Q2 2014
 
Q2 2013
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
1,368,481 
 
$
1,259,581 
 
8.6%
 
1.1%
 
7.5%
 
4.9%
 
2.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
754,549 
 
 
666,297 
 
13.2%
 
2.5%
 
10.7%
 
3.4%
 
7.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
403,257 
 
 
387,887 
 
4.0%
 
0.3%
 
3.7%
 
0.0%
 
3.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
2,526,287 
 
 
2,313,765 
 
9.2%
 
1.4%
 
7.8%
 
3.6%
 
4.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
89,119 
 
 
78,045 
 
14.2%
 
1.0%
 
13.2%
 
3.9%
 
9.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Global
$
2,615,406 
 
$
2,391,810 
 
9.3%
 
1.4%
 
7.9%
 
3.6%
 
4.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North America
Q2 2014
 
Q2 2013
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
833,055 
 
$
768,800 
 
8.4%
 
-0.7%
 
9.1%
 
4.8%
 
4.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
351,523 
 
 
325,821 
 
7.9%
 
0.0%
 
7.9%
 
0.0%
 
7.9%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
381,811 
 
 
367,312 
 
3.9%
 
0.0%
 
3.9%
 
0.0%
 
3.9%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
1,566,389 
 
 
1,461,933 
 
7.1%
 
-0.4%
 
7.5%
 
2.5%
 
5.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
72,145 
 
 
66,675 
 
8.2%
 
-0.3%
 
8.5%
 
0.0%
 
8.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total North America
$
1,638,534 
 
$
1,528,608 
 
7.2%
 
-0.4%
 
7.6%
 
2.4%
 
5.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International
Q2 2014
 
Q2 2013
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
535,426 
 
$
490,781 
 
9.1%
 
4.2%
 
4.9%
 
4.9%
 
0.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
403,026 
 
 
340,476 
 
18.4%
 
5.0%
 
13.4%
 
6.6%
 
6.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
21,446 
 
 
20,575 
 
4.2%
 
5.6%
 
-1.4%
 
0.0%
 
-1.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
959,898 
 
 
851,832 
 
12.7%
 
4.6%
 
8.1%
 
5.4%
 
2.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
16,974 
 
 
11,370 
 
49.3%
 
8.4%
 
40.9%
 
26.5%
 
14.4%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total International
$
976,872 
 
$
863,202 
 
13.2%
 
4.6%
 
8.6%
 
5.8%
 
2.8%

-9-
Next

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit A - YTD Sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Henry Schein, Inc.
2014 Second Quarter Year to Date
Sales Summary
(in thousands)
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q2 2014 YTD over Q2 2013 YTD
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Global
Q2 2014 YTD
 
Q2 2013 YTD
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
2,665,409 
 
$
2,450,376 
 
8.8%
 
0.8%
 
8.0%
 
4.9%
 
3.1%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
1,409,037 
 
 
1,305,439 
 
7.9%
 
1.4%
 
6.5%
 
1.8%
 
4.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
800,671 
 
 
776,749 
 
3.1%
 
0.3%
 
2.8%
 
0.0%
 
2.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
4,875,117 
 
 
4,532,564 
 
7.6%
 
0.9%
 
6.7%
 
3.2%
 
3.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
170,448 
 
 
152,757 
 
11.6%
 
0.7%
 
10.9%
 
3.1%
 
7.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Global
$
5,045,565 
 
$
4,685,321 
 
7.7%
 
0.9%
 
6.8%
 
3.2%
 
3.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North America
Q2 2014 YTD
 
Q2 2013 YTD
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
1,602,651 
 
$
1,481,754 
 
8.2%
 
-0.8%
 
9.0%
 
5.0%
 
4.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
657,172 
 
 
632,651 
 
3.9%
 
0.0%
 
3.9%
 
0.0%
 
3.9%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
756,929 
 
 
734,944 
 
3.0%
 
0.0%
 
3.0%
 
0.0%
 
3.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
3,016,752 
 
 
2,849,349 
 
5.9%
 
-0.4%
 
6.3%
 
2.6%
 
3.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
139,029 
 
 
130,537 
 
6.5%
 
-0.3%
 
6.8%
 
0.1%
 
6.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total North America
$
3,155,781 
 
$
2,979,886 
 
5.9%
 
-0.4%
 
6.3%
 
2.5%
 
3.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
International
Q2 2014 YTD
 
Q2 2013 YTD
 
Total Sales
Growth
 
Foreign
Exchange
Growth
 
Local
Currency
Growth
 
Acquisition
Growth
 
Local
Internal
Growth
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Dental
$
1,062,758 
 
$
968,622 
 
9.7%
 
3.2%
 
6.5%
 
4.9%
 
1.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Animal Health
 
751,865 
 
 
672,788 
 
11.8%
 
2.9%
 
8.9%
 
3.4%
 
5.5%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Medical
 
43,742 
 
 
41,805 
 
4.6%
 
4.8%
 
-0.2%
 
0.0%
 
-0.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Health Care Distribution
 
1,858,365 
 
 
1,683,215 
 
10.4%
 
3.1%
 
7.3%
 
4.1%
 
3.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Technology and value-added services
 
31,419 
 
 
22,220 
 
41.4%
 
6.2%
 
35.2%
 
20.9%
 
14.3%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total International
$
1,889,784 
 
$
1,705,435 
 
10.8%
 
3.1%
 
7.7%
 
4.4%
 
3.3%

-10-
Next

 

Exhibit B
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Henry Schein, Inc.
2014 Second Quarter and YTD
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
 
 
 
YTD
 
 
 
 
 
 
 
 
%
 
 
 
 
 
 
 
 
%
 
 
 
2014 
 
 
2013 
 
Growth
 
 
 
2014 
 
 
2013 
 
Growth
 
Net Income attributable to Henry Schein, Inc.
$
116,236 
 
$
108,430 
 
7.2 
%
 
$
218,335 
 
$
199,908 
 
9.2 
%
Diluted EPS attributable to Henry Schein, Inc.
$
1.35 
 
$
1.23 
 
9.8 
%
 
$
2.53 
 
$
2.27 
 
11.5 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Adjustments (after-tax)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accelerated amortization of deferred financing costs (1)
$
 
$
 
 
 
 
$
 
$
2,679 
 
 
 
Total non-GAAP adjustments to Net Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
attributable to Henry Schein, Inc.
$
 
$
 
 
 
 
$
 
$
2,679 
 
 
 
Total non-GAAP adjustments to diluted EPS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
attributable to Henry Schein, Inc.
$
 
$
 
 
 
 
$
 
$
0.03 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Net Income attributable to
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Henry Schein, Inc.
$
116,236 
 
$
108,430 
 
7.2 
%
 
$
218,335 
 
$
202,587 
 
7.8 
%
Non-GAAP diluted EPS attributable to
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Henry Schein, Inc.
$
1.35 
 
$
1.23 
 
9.8 
%
 
$
2.53 
 
$
2.30 
 
10.0 
%

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

###