Attached files

file filename
8-K - HENRY SCHEIN INC 3Q16 QUARTERLY 8-K - HENRY SCHEIN INCthe8k_3q16.htm
 

 

  

 

   
  release
 

 

 

 


FOR IMMEDIATE RELEASE

 

 

HENRY SCHEIN REPORTS RECORD THIRD QUARTER FINANCIAL RESULTS

 

 

·         GAAP diluted EPS up 7.2% to $1.63, adjusted non-GAAP diluted EPS up 8.4% to $1.68

·         Affirms 2016 adjusted non-GAAP EPS guidance range

·         Introduces 2017 EPS guidance representing year-over-year growth of 17% to 19% on a GAAP basis, or growth of 9% to 11% on an adjusted non-GAAP basis

 

MELVILLE, N.Y., November 2, 2016 – 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 third quarter financial results.

Net sales for the quarter ended September 24, 2016 were $2.9 billion, an increase of 6.7% compared with the third quarter of 2015.  This consisted of 7.7% growth in local currencies and a 1.0% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 6.0% and acquisition growth was 1.7% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the third quarter of 2016 was $133.7 million, or $1.63 per diluted share on a GAAP basis.  This represents growth of 4.7% and 7.2%, respectively, compared with the third quarter of 2015.  Excluding restructuring costs of $5.4 million pretax, or $0.05 per diluted share, adjusted non-GAAP net income attributable to Henry Schein, Inc. for the third quarter of 2016 was $137.7 million, or $1.68 per diluted share. This represents growth of 5.5% and 8.4%, respectively, compared with adjusted non-GAAP  results for the third quarter of 2015.  Third quarter 2015 adjusted non-GAAP results exclude restructuring costs of $8.4 million pretax or $0.08 per diluted share, as well as a one-time income tax benefit, net of noncontrolling interest, of $3.8 million or $0.05 per diluted share (see Exhibit B for reconciliation of GAAP net income and EPS to adjusted non-GAAP  net income and EPS).

“We are pleased to report record financial results for the third quarter. We believe we continue to gain market share in each of our business groups as our company is well served by our diversified portfolio and an expanding global customer base,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.  “We are affirming guidance for 2016 adjusted non-GAAP diluted EPS growth of 10% to 11%, or 7% to 8% on a GAAP basis, compared to 2015 results.  In addition, we are pleased to introduce guidance for 2017 diluted EPS that represents growth of 17% to 19% on a GAAP basis, or 9% to 11% on an adjusted non-GAAP basis, both compared with the respective midpoints of 2016 guidance.” 

 


 

Dental sales of $1.3 billion increased 5.1%, consisting of 5.6% growth in local currencies and a 0.5% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 3.9% and acquisition growth was 1.7%.  The 3.9% internal growth in local currencies included 4.4% growth in North America and 3.1% growth internationally.

“In North America, dental consumable merchandise internal sales growth in local currencies was 1.8%. Our decision to stop selling low-margin precious metals earlier this year negatively impacted our growth by approximately 50 basis points.  While the domestic dental consumable merchandise market continued to reflect somewhat slower than historical growth, the market appears to be stable.  Dental equipment sales and service internal sales growth in local currencies increased by 13.3%, and reflects acceleration of some sales into the quarter.  On an overall basis, we believe we outpaced the global dental market and we believe the fundamentals of our business strategy remain strong,” commented Mr. Bergman.

“International consumable merchandise internal sales growth in local currencies was 2.7%, and international equipment sales and service internal sales in local currencies increased 4.2% over the prior year,” added Mr. Bergman.

“During the third quarter we announced a definitive agreement to acquire an 80% ownership position in Marrodent, one of Poland's largest full-service dental distributors with 2015 sales of approximately $32 million. Marrodent marks the Company's entry into Poland's dental market, opening opportunities to approximately 20,000 dental offices, and building upon our presence following our 2014 entry into the animal health market in Poland,” he added. 

Animal Health sales of $790.3 million increased 7.9%, consisting of 10.6% growth in local currencies and a 2.7% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 8.6% and acquisition growth was 2.0%.  The 8.6% internal growth in local currencies included 10.0% growth in North America and 7.2% growth internationally as we believe we continued to gain global market share.

“The 8.6% internal growth in local currencies reflects 6.9% growth when normalizing Animal Health results to account for the impact of certain products switching between agency sales and direct sales, including 6.6% growth in North America,” commented Mr. Bergman.  “International sales during the third quarter were up 11.0% in local currencies with internal growth complemented by strategic acquisitions.” 

Medical sales of $639.6 million increased 7.1%, all internally generated and with no material impact from foreign currency exchange.

“We believe that Medical sales growth during the quarter was well in excess of the broader market, and reflects our ability to increase market share as we continue to capitalize on our exposure to large group practices, including Integrated Delivery Networks,” remarked Mr. Bergman. 

Technology and Value-Added Services sales of $104.7 million increased 16.7%, including 18.3% growth in local currencies and a 1.6% decline related to foreign currency exchange.  In local currencies, internally generated sales increased 7.6% and acquisition growth was 10.7%.

“Technology and Value-Added Services internal sales growth in local currencies was 7.0% in North America, highlighted by low double-digit growth in financial services, and 10.8% in our international business, primarily driven by software services revenue,” commented Mr. Bergman.  “Strategic acquisitions contributed to sales growth of nearly 18% in North America, including the contribution of Vetstreet, and more than 21% internationally, driven by RxWorks.”

 

-2- 

more 


 

Stock Repurchase Plan

The Company announced that it repurchased approximately 1.2 million shares of its common stock during the third quarter at an average price of $163.62 per share, or approximately $193.0 million.  The impact of the repurchase of shares on third quarter diluted EPS was approximately one cent. 

On October 19, 2016, Henry Schein announced that its Board of Directors authorized the repurchase of up to $400 million of shares of the Company’s common stock. This program is in addition to the $400 million repurchase program announced in December 2015, which has since been completed. Henry Schein’s share repurchase program demonstrates its long-term commitment to create further value for shareholders and reflects the Company’s confidence in the long-term prospects of its business.

 

Year-to-Date Results

Net sales for the first nine months of 2016 were $8.5 billion, an increase of 8.6% compared with the first nine months of 2015.  This consisted of 9.7% growth in local currencies and a decline of 1.1% related to foreign currency exchange.  In local currencies, internally generated sales increased 7.6% and acquisition growth was 2.1%.

Net income attributable to Henry Schein, Inc. for the first nine months of 2016 was $367.6 million, or $4.47 per diluted share on a GAAP basis, an increase of 5.3% and 8.0%, respectively, compared with the first nine months of 2015.  Excluding restructuring costs of $29.8 million pretax or $0.27 per diluted share, adjusted non-GAAP net income attributable to Henry Schein, Inc. for the first nine months of 2016 was $389.9 million or $4.74 per diluted share, an increase of 7.7% and 10.2%, respectively, compared with the first nine months of 2015, excluding restructuring costs and an income tax benefit (see Exhibit B for reconciliation of GAAP net income and EPS to adjusted non-GAAP  net income and EPS).

 

2016 EPS Guidance

Henry Schein today introduced 2016 GAAP diluted EPS guidance and affirmed 2016 adjusted non-GAAP diluted EPS guidance, as follows:

 

·         GAAP diluted EPS attributable to Henry Schein, Inc. is expected to be $6.11 to $6.16 for 2016, which represents growth of 7% to 8% compared with GAAP diluted EPS of $5.69 for 2015.  Adjusted non-GAAP  diluted EPS attributable to Henry Schein, Inc., excluding restructuring costs ranging from $0.42 to $0.46 per diluted share, is expected to be $6.55 to $6.60 for 2016, which represents growth of 10% to 11% compared with adjusted non-GAAP  diluted EPS of $5.96 for 2015. 

 

·         Guidance for GAAP and adjusted non-GAAP 2016 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. Guidance also assumes foreign exchange rates that are generally consistent with current levels.

 

·         Henry Schein expects current restructuring activities to be completed in 2016.

 

-3- 

more 


 

2017 EPS Guidance

Henry Schein today introduced 2017 financial guidance, as follows:

 

·         2017 diluted EPS attributable to Henry Schein, Inc. is expected to be $7.17 to $7.30.  Since we do not expect to incur restructuring costs in 2017, we are not separately providing non-GAAP guidance. This guidance reflects growth of 17% to 19% on a GAAP basis and growth of 9% to 11% on a non-GAAP basis when compared with the midpoint of the Company’s respective GAAP and adjusted non-GAAP diluted 2016 guidance ranges.

 

·         Guidance for 2017 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. Guidance also assumes foreign exchange rates that are generally consistent with current levels.

 

Third Quarter Conference Call Webcast

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

 

 

-4- 

more 


 

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/HenryScheinand @HenrySchein on Twitter

 

 

 

-5- 

more 


 

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.

 

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

Gerard Meuchner

Vice President, Chief GlobalCommunicationsOfficer

gerard.meuchner@henryschein.com

(631) 390-8227

(TABLES TO FOLLOW)

 

-6- 

more 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

 

September 24,

 

September 26,

 

September 24,

 

September 26,

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,865,148

 

$

2,685,835

 

$

8,450,734

 

$

7,778,801

Cost of sales

 

 

2,075,657

 

 

1,936,927

 

 

6,078,622

 

 

5,565,820

 

 

Gross profit

 

 

789,491

 

 

748,908

 

 

2,372,112

 

 

2,212,981

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

583,400

 

 

551,588

 

 

1,784,709

 

 

1,657,180

 

Restructuring costs

 

 

5,370

 

 

8,438

 

 

29,811

 

 

22,522

 

 

Operating income

 

 

200,721

 

 

188,882

 

 

557,592

 

 

533,279

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

3,141

 

 

3,129

 

 

10,045

 

 

9,841

 

Interest expense

 

 

(7,488)

 

 

(6,297)

 

 

(21,982)

 

 

(18,850)

 

Other, net

 

 

(199)

 

 

(277)

 

 

3,206

 

 

(334)

 

 

Income before taxes and equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of affiliates

 

 

196,175

 

 

185,437

 

 

548,861

 

 

523,936

Income taxes

 

 

(56,601)

 

 

(49,232)

 

 

(159,099)

 

 

(152,143)

Equity in earnings of affiliates

 

 

5,717

 

 

5,191

 

 

13,160

 

 

10,791

Net income

 

 

145,291

 

 

141,396

 

 

402,922

 

 

382,584

 

Less: Net income attributable to noncontrolling interests

 

 

(11,578)

 

 

(13,661)

 

 

(35,360)

 

 

(33,474)

Net income attributable to Henry Schein, Inc.

 

$

133,713

 

$

127,735

 

$

367,562

 

$

349,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Henry Schein, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.65

 

$

1.54

 

$

4.52

 

$

4.20

 

Diluted

 

$

1.63

 

$

1.52

 

$

4.47

 

$

4.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

80,896

 

 

82,858

 

 

81,300

 

 

83,042

 

Diluted

 

 

81,855

 

 

84,084

 

 

82,317

 

 

84,312

 

-7- 

more 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 24,

 

December 26,

 

 

 

 

 

2016

 

2015

 

 

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

76,192

 

$

72,086

 

Accounts receivable, net of reserves of $78,460 and $77,008

 

 

1,367,604

 

 

1,229,816

 

Inventories, net

 

 

1,468,312

 

 

1,509,957

 

Deferred income taxes

 

 

-

 

 

58,159

 

Prepaid expenses and other

 

 

373,847

 

 

361,082

 

 

 

Total current assets

 

 

3,285,955

 

 

3,231,100

Property and equipment, net

 

 

324,108

 

 

318,476

Goodwill

 

 

1,975,566

 

 

1,907,593

Other intangibles, net

 

 

593,260

 

 

592,971

Investments and other

 

 

454,704

 

 

454,600

 

 

 

Total assets

 

$

6,633,593

 

$

6,504,740

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

931,090

 

$

1,005,798

 

Bank credit lines

 

 

333,123

 

 

328,631

 

Current maturities of long-term debt

 

 

17,460

 

 

17,331

 

Accrued expenses:

 

 

 

 

 

 

 

 

Payroll and related

 

 

249,938

 

 

258,416

 

 

Taxes

 

 

158,157

 

 

161,760

 

 

Other

 

 

349,887

 

 

375,061

 

 

 

Total current liabilities

 

 

2,039,655

 

 

2,146,997

Long-term debt

 

 

718,024

 

 

463,752

Deferred income taxes

 

 

143,612

 

 

252,862

Other liabilities

 

 

257,755

 

 

212,121

 

 

 

Total liabilities

 

 

3,159,046

 

 

3,075,732

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

571,369

 

 

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,

 

 

 

 

 

 

 

 

80,644,289 outstanding on September 24, 2016 and

 

 

 

 

 

 

 

 

82,415,320 outstanding on December 26, 2015

 

 

806

 

 

824

 

Additional paid-in capital

 

 

119,918

 

 

207,374

 

Retained earnings

 

 

2,996,773

 

 

2,895,997

 

Accumulated other comprehensive loss

 

 

(222,180)

 

 

(219,939)

 

 

Total Henry Schein, Inc. stockholders' equity

 

 

2,895,317

 

 

2,884,256

 

Noncontrolling interests

 

 

7,861

 

 

2,558

 

 

 

Total stockholders' equity

 

 

2,903,178

 

 

2,886,814

 

 

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

6,633,593

 

$

6,504,740

 

-8- 

more 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

September 24,

 

September 26,

 

September 24,

 

September 26,

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

145,291

 

$

141,396

 

$

402,922

 

$

382,584

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

42,431

 

 

42,716

 

 

125,829

 

 

118,891

 

 

 

Stock-based compensation expense

 

 

16,171

 

 

13,079

 

 

43,627

 

 

35,080

 

 

 

Provision for losses on trade and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

accounts receivable

 

 

946

 

 

588

 

 

1,736

 

 

2,878

 

 

 

Benefit from deferred income taxes

 

 

(8,767)

 

 

(7,697)

 

 

(13,425)

 

 

(7,818)

 

 

 

Equity in earnings of affiliates

 

 

(5,717)

 

 

(5,191)

 

 

(13,160)

 

 

(10,791)

 

 

 

Distributions from equity affiliates

 

 

5,767

 

 

5,203

 

 

12,104

 

 

11,316

 

 

 

Changes in unrecognized tax benefits

 

 

1,399

 

 

4,244

 

 

4,252

 

 

8,541

 

 

 

Other

 

 

6,433

 

 

2,269

 

 

8,392

 

 

7,131

 

 

 

Changes in operating assets and liabilities,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  net of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(74,884)

 

 

(56,438)

 

 

(131,586)

 

 

(111,890)

 

 

 

 

Inventories

 

 

14,118

 

 

(105,244)

 

 

48,513

 

 

(108,268)

 

 

 

 

Other current assets

 

 

3,095

 

 

(37,136)

 

 

(35,781)

 

 

(63,485)

 

 

 

 

Accounts payable and accrued expenses

 

 

31,798

 

 

109,639

 

 

(102,470)

 

 

24,361

Net cash provided by operating activities

 

 

178,081

 

 

107,428

 

 

350,953

 

 

288,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of fixed assets

 

 

(18,345)

 

 

(18,734)

 

 

(44,525)

 

 

(52,164)

 

Payments for equity investments and business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

acquisitions, net of cash acquired

 

 

(34,102)

 

 

(80,762)

 

 

(126,543)

 

 

(142,078)

 

Proceeds from sales of available-for-sale securities

 

 

-

 

 

-

 

 

-

 

 

20

 

Other

 

 

(7,001)

 

 

(6,068)

 

 

(8,766)

 

 

(9,247)

Net cash used in investing activities

 

 

(59,448)

 

 

(105,564)

 

 

(179,834)

 

 

(203,469)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from (repayments of) bank borrowings

 

 

94,205

 

 

54,909

 

 

(3,274)

 

 

4,920

 

Proceeds from issuance of long-term debt

 

 

16,000

 

 

10,000

 

 

260,000

 

 

135,000

 

Debt issuance costs

 

 

-

 

 

-

 

 

(233)

 

 

(150)

 

Principal payments for long-term debt

 

 

(1,372)

 

 

(1,342)

 

 

(9,293)

 

 

(70,585)

 

Proceeds from issuance of stock upon exercise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of stock options

 

 

695

 

 

767

 

 

9,754

 

 

11,625

 

Payments for repurchases of common stock

 

 

(192,992)

 

 

(37,656)

 

 

(350,001)

 

 

(150,863)

 

Excess tax benefits related to stock-based

 

 

 

 

 

 

 

 

 

 

 

 

 

 

compensation

 

 

(463)

 

 

-

 

 

(463)

 

 

2,932

 

Distributions to noncontrolling shareholders

 

 

(6,206)

 

 

(7,635)

 

 

(26,366)

 

 

(22,316)

 

Acquisitions of noncontrolling interests in subsidiaries

 

 

(15,633)

 

 

(313)

 

 

(51,265)

 

 

(8,570)

Net cash provided by (used in) financing activities

 

 

(105,766)

 

 

18,730

 

 

(171,141)

 

 

(98,007)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and

 

 

 

 

 

 

 

 

 

 

 

 

 

cash equivalents

 

 

(235)

 

 

(7,181)

 

 

4,128

 

 

(16,047)

Net change in cash and cash equivalents

 

 

12,632

 

 

13,413

 

 

4,106

 

 

(28,993)

Cash and cash equivalents, beginning of period

 

 

63,560

 

 

47,068

 

 

72,086

 

 

89,474

Cash and cash equivalents, end of period

 

$

76,192

 

$

60,481

 

$

76,192

 

$

60,481

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

 

 

 

 

 

-9- 

more 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit A - QTD Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

 

2016 Third Quarter

 

Sales Summary

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2016 over Q3 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global

Q3 2016

 

Q3 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,330,525

 

$

1,266,321

 

5.1%

 

-0.5%

 

5.6%

 

1.7%

 

3.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

790,279

 

 

732,533

 

7.9%

 

-2.7%

 

10.6%

 

2.0%

 

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

639,648

 

 

597,243

 

7.1%

 

0.0%

 

7.1%

 

0.0%

 

7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

2,760,452

 

 

2,596,097

 

6.3%

 

-1.1%

 

7.4%

 

1.4%

 

6.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

104,696

 

 

89,738

 

16.7%

 

-1.6%

 

18.3%

 

10.7%

 

7.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Global

$

2,865,148

 

$

2,685,835

 

6.7%

 

-1.0%

 

7.7%

 

1.7%

 

6.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

Q3 2016

 

Q3 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

879,612

 

$

836,953

 

5.1%

 

0.0%

 

5.1%

 

0.7%

 

4.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

403,901

 

 

366,736

 

10.1%

 

0.0%

 

10.1%

 

0.1%

 

10.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

622,903

 

 

580,095

 

7.4%

 

0.0%

 

7.4%

 

0.0%

 

7.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

1,906,416

 

 

1,783,784

 

6.9%

 

0.0%

 

6.9%

 

0.4%

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

88,066

 

 

74,770

 

17.8%

 

0.0%

 

17.8%

 

10.8%

 

7.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total North America

$

1,994,482

 

$

1,858,554

 

7.3%

 

0.0%

 

7.3%

 

0.8%

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

Q3 2016

 

Q3 2015

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

450,913

 

$

429,368

 

5.0%

 

-1.6%

 

6.6%

 

3.5%

 

3.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

386,378

 

 

365,797

 

5.6%

 

-5.4%

 

11.0%

 

3.8%

 

7.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

16,745

 

 

17,148

 

-2.4%

 

-1.5%

 

-0.9%

 

0.0%

 

-0.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

854,036

 

 

812,313

 

5.1%

 

-3.4%

 

8.5%

 

3.6%

 

4.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

16,630

 

 

14,968

 

11.1%

 

-10.1%

 

21.2%

 

10.4%

 

10.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total International

$

870,666

 

$

827,281

 

5.2%

 

-3.5%

 

8.7%

 

3.7%

 

5.0%

 

 

-10- 

more 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit A - YTD Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

 

2016 Third Quarter Year to Date

 

Sales Summary

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2016 YTD over Q3 2015 YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global

Q3 2016 YTD

 

Q3 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

4,005,468

 

$

3,837,137

 

4.4%

 

-0.9%

 

5.3%

 

1.5%

 

3.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

2,415,290

 

 

2,165,415

 

11.5%

 

-2.3%

 

13.8%

 

3.7%

 

10.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

1,716,590

 

 

1,511,295

 

13.6%

 

0.0%

 

13.6%

 

0.0%

 

13.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

8,137,348

 

 

7,513,847

 

8.3%

 

-1.1%

 

9.4%

 

1.8%

 

7.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

313,386

 

 

264,954

 

18.3%

 

-1.2%

 

19.5%

 

11.8%

 

7.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Global

$

8,450,734

 

$

7,778,801

 

8.6%

 

-1.1%

 

9.7%

 

2.1%

 

7.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

Q3 2016 YTD

 

Q3 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

2,580,034

 

$

2,473,565

 

4.3%

 

-0.5%

 

4.8%

 

0.6%

 

4.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

1,249,146

 

 

1,080,660

 

15.6%

 

0.0%

 

15.6%

 

0.5%

 

15.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

1,662,676

 

 

1,457,474

 

14.1%

 

0.0%

 

14.1%

 

0.0%

 

14.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

5,491,856

 

 

5,011,699

 

9.6%

 

-0.2%

 

9.8%

 

0.4%

 

9.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

264,191

 

 

219,589

 

20.3%

 

-0.2%

 

20.5%

 

12.7%

 

7.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total North America

$

5,756,047

 

$

5,231,288

 

10.0%

 

-0.3%

 

10.3%

 

0.9%

 

9.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

Q3 2016 YTD

 

Q3 2015 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,425,434

 

$

1,363,572

 

4.5%

 

-1.7%

 

6.2%

 

3.0%

 

3.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

1,166,144

 

 

1,084,755

 

7.5%

 

-4.4%

 

11.9%

 

6.8%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

53,914

 

 

53,821

 

0.2%

 

-1.0%

 

1.2%

 

0.0%

 

1.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

2,645,492

 

 

2,502,148

 

5.7%

 

-2.9%

 

8.6%

 

4.6%

 

4.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

49,195

 

 

45,365

 

8.4%

 

-6.7%

 

15.1%

 

7.7%

 

7.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total International

$

2,694,687

 

$

2,547,513

 

5.8%

 

-2.9%

 

8.7%

 

4.7%

 

4.0%

 

 

-11- 

more 


 

Exhibit B

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

 

2016 Third 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

 

 

Year-to-Date

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

2016

 

 

2015

 

Growth

 

 

 

2016

 

 

2015

 

Growth

 

 

Net Income attributable to Henry Schein, Inc.

$

133,713

 

$

127,735

 

4.7

%

 

$

367,562

 

$

349,110

 

5.3

%

 

Diluted EPS attributable to Henry Schein, Inc.

$

1.63

 

$

1.52

 

7.2

%

 

$

4.47

 

$

4.14

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs - Pre-tax

$

5,370

 

$

8,438

 

 

 

 

$

29,811

 

$

22,522

 

 

 

 

Income tax benefit for restructuring costs

 

(1,343)

 

 

(1,818)

 

 

 

 

 

(7,453)

 

 

(5,631)

 

 

 

 

One-time tax benefit (1)

 

-

 

 

(3,802)

 

 

 

 

 

-

 

 

(3,802)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to Henry Schein, Inc.

$

4,027

 

$

2,818

 

 

 

 

$

22,358

 

$

13,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to Henry Schein, Inc.

$

0.05

 

$

0.03

 

 

 

 

$

0.27

 

$

0.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

137,740

 

$

130,553

 

5.5

%

 

$

389,920

 

$

362,199

 

7.7

%

 

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

$

1.68

 

$

1.55

 

8.4

%

 

$

4.74

 

$

4.30

 

10.2

%

 

 

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.

 

 

(1)

Represents a one-time income tax benefit of $6,337 from a favorable tax ruling received during Q3 2015 by a subsidiary, net of noncontrolling interest of $2,535, resulting in a net income effect of $3,802.

     

 

 

-12- 

###