Attached files

file filename
8-K - HENRY SCHEIN INC 2Q17 QUARTERLY 8-K - HENRY SCHEIN INCthe8k_2q17.htm
 

 

  

 

   
  release
 

 

 

 


FOR IMMEDIATE RELEASE

 

 

HENRY SCHEIN REPORTS RECORD SECOND QUARTER FINANCIAL RESULTS

 

GAAP diluted EPS of $1.71 up 17.1% over prior-year GAAP diluted EPS; non-GAAP diluted EPS of $1.75 up 6.7% over prior-year non-GAAP diluted EPS

 

MELVILLE, N.Y., August 8, 2017 – 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 second quarter financial results.

Net sales for the quarter ended July 1, 2017 were $3.1 billion, an increase of 6.5% compared with the second quarter of 2016. This consisted of 7.7% growth in local currencies and a 1.2% decline related to foreign currency exchange. In local currencies, internally generated sales increased 4.4% and acquisition growth was 3.3% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the second quarter of 2017 was $136.1 million, or $1.71 per diluted share. This represents growth of 13.3% and 17.1%, respectively, compared with GAAP results for the second quarter of 2016. Non-GAAP net income for the second quarter of 2017 was $139.3 million, or $1.75 per diluted share. This represents growth of 2.9% and 6.7%, respectively, compared with non-GAAP  results for the secondquarter of 2016. Note that the second quarter of 2017 included a litigation settlement expense of $5.3 million pretax, or $0.04 per diluted share, and the second quarter of 2016 included restructuring costs of $20.4 million pretax, or $0.18 per diluted share (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP  net income and EPS).

 “We are pleased with overall sales results for the second quarter of 2017 in each of our global Dental, Animal Health, and Medical businesses. We delivered solid earnings per share growth as we continue to implement our strategy of growing the business organically and through acquisitions,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein.

Dental sales of $1.5 billion increased 8.4%, consisting of 9.4% growth in local currencies and a 1.0% decline related to foreign currency exchange. In local currencies, internally generated sales increased 3.1% and acquisition growth was 6.3%. The 3.1% internal growth in local currencies included 3.8% growth in North America and 2.0% growth internationally.

 

 


 

“In North America, dental consumable merchandise internal sales in local currencies grew by 0.8%. Dental equipment internal sales in local currencies increased 14.8%, due in part to an easier prior-year comparable,” commented Mr. Bergman. “Beginning September 1, 2017, we look forward to offering the full range of Dentsply Sirona dental equipment across North America, including the leading CEREC CAD/CAM restoration system, to complement our offering from key suppliers including 3M, 3Shape, A-dec, Danaher, Ivoclar, Midmark, Planmeca, and many others.”

Mr. Bergman continued, “International dental consumable merchandise internal sales increased by 1.4% in local currencies, reflecting a generally stable market environment. International dental equipment internal sales grew by 3.6% in local currencies with strength in Germany following the International Dental Show, partially offset by softness in Australia and Italy.”

Animal Health sales of $891.3 million increased 4.4%, consisting of 6.7% growth in local currencies and a 2.3% decline related to foreign currency exchange. In local currencies, internally generated sales increased 5.8% and acquisition growth was 0.9%. The 5.8% internal growth in local currencies included 5.9% growth in North America and 5.7% growth internationally.

“Global Animal Health internal sales growth in local currencies reflects healthy end markets domestically and in the international markets we serve,” commented Mr. Bergman. “Through organic growth and strategic acquisitions we continue to build on our success in partnering with our animal health customers to deliver high-quality solutions and support that help promote longer, healthier pet lives.” 

Medical sales of $571.4 million increased 6.1%, consisting of 6.2% growth in local currencies and a 0.1% decline related to foreign currency exchange. In local currencies, internally generated sales increased 6.1% and acquisition growth was 0.1%.

“We believe continued market share gains in our Medical group are the result of our ability to meet the needs of a dynamic, evolving health care market, particularly among large group practices, where we expect to see further consolidation,” remarked Mr. Bergman.

Technology and Value-Added Services sales of $108.5 million increased 1.4%, including 2.8% growth in local currencies and a 1.4% decline related to foreign currency exchange. In local currencies, internally generated sales increased 2.2% and acquisition growth was 0.6%.

“In North America, our Technology and Value-Added Services internal sales growth in local currencies was a modest 0.3%. This growth included 13.6% sales growth in our North America financial services business related to strong dental equipment revenue,” said Mr. Bergman. “Sales growth was negatively impacted by a difficult comparison in the prior year related to revenue associated with a government contract as well as reduced sales primarily related to discontinued lower margin products.”

Mr. Bergman continued, “In international markets, internal growth in local currencies was a robust 12.4%, highlighted by strong software revenue in the U.K. as well as solid growth in our financial services business. We remain confident in our strategic portfolio of technology solutions and value-added services and look forward to continued enhancements as we grow that business over time.”

 

-2-

more


 

Stock Repurchase Plan

The Company announced that it repurchased approximately 289,000 shares of its common stock during the second quarter at an average price of $173.16 per share, or approximately $50 million. The impact of the repurchase of shares on second quarter 2017 diluted EPS was immaterial. At the close of the second quarter, Henry Schein had approximately $150 million authorized for future repurchases of its common stock.

 

Year-to-Date Results

Net sales for the first half of 2017 were $6.0 billion, an increase of 7.1% compared with the first half of 2016.  This consisted of 8.2% growth in local currencies and a decline of 1.1% related to foreign currency exchange. In local currencies, internally generated sales increased 5.2% and acquisition growth was 3.0%.

Net income attributable to Henry Schein, Inc. for the first half of 2017 was $276.8 million, or $3.48 per diluted share, an increase of 18.4% and 23.0%, respectively, compared with the first half of 2016. Excluding the litigation settlement expense in the first half of 2017, non-GAAP net income for the first half of 2017 was $280.0 million, or $3.52 per diluted share, an increase of 11.0% and 15.4%, respectively, compared with non-GAAP net income for the first half of 2016 (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP adjusted net income and EPS).

 

2017 EPS Guidance

Henry Schein expects full year 2017 diluted EPS to be in the same range as previously disclosed, except for the $0.04 litigation settlement expense.

 

·         2017 GAAP diluted EPS attributable to Henry Schein, Inc., which includes the litigation settlement expense of $0.04 per diluted share, is expected to be $7.13 to $7.26. This guidance reflects growth of 15% to 17% compared with 2016 GAAP diluted EPS of $6.19. The prior GAAP diluted EPS guidance range was $7.17 to $7.30.

 

·         2017 non-GAAP diluted EPS, which excludes the litigation settlement expense of $0.04 per diluted share, is expected to be $7.17 to $7.30. This guidance reflects growth of 8% to 10% compared with 2016 non-GAAP diluted EPS of $6.61. Note that full year 2016 non-GAAP diluted EPS excludes restructuring charges of $0.42 per diluted share.

 

·         The Company notes that fiscal year 2017 includes one less week than fiscal year 2016.

 

·         Guidance for 2017 GAAP and non-GAAP diluted EPS 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.

 

 

-3-

more


 

Second Quarter 2017 Conference Call Webcast

The Company will hold a conference call to discuss second quarter 2017 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 21,000 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 120,000 branded products and Henry Schein private-brand products in stock, as well as more than 180,000 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 32 countries. The Company’s sales reached a record $11.6 billion in 2016, 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

 


 

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 currency fluctuations; risks associated with political and economic uncertainty; 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

Ann Marie Gothard

Vice President, Corporate Media Relations

annmarie.gothard@henryschein.com

(631) 390-8169

 

(TABLES TO FOLLOW)

 

-5-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

 

 

July 1,

 

June 25,

 

July 1,

 

June 25,

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

3,059,458

 

$

2,872,630

 

$

5,982,406

 

$

5,585,586

Cost of sales

 

 

2,220,285

 

 

2,071,161

 

 

4,320,313

 

 

4,006,275

 

 

Gross profit

 

 

839,173

 

 

801,469

 

 

1,662,093

 

 

1,579,311

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

628,511

 

 

600,409

 

 

1,257,463

 

 

1,197,999

 

Restructuring costs

 

 

-

 

 

20,383

 

 

-

 

 

24,441

 

 

Operating income

 

 

210,662

 

 

180,677

 

 

404,630

 

 

356,871

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

4,107

 

 

3,556

 

 

8,411

 

 

6,904

 

Interest expense

 

 

(12,198)

 

 

(7,367)

 

 

(23,628)

 

 

(14,494)

 

Other, net

 

 

728

 

 

268

 

 

683

 

 

3,405

 

 

Income before taxes and equity in earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of affiliates

 

 

203,299

 

 

177,134

 

 

390,096

 

 

352,686

Income taxes

 

 

(58,306)

 

 

(48,965)

 

 

(96,936)

 

 

(102,498)

Equity in earnings of affiliates

 

 

4,589

 

 

4,929

 

 

6,675

 

 

7,443

Net income

 

 

149,582

 

 

133,098

 

 

299,835

 

 

257,631

 

Less: Net income attributable to noncontrolling interests

 

 

(13,527)

 

 

(13,001)

 

 

(23,032)

 

 

(23,782)

Net income attributable to Henry Schein, Inc.

 

$

136,055

 

$

120,097

 

$

276,803

 

$

233,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Henry Schein, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.72

 

$

1.47

 

$

3.51

 

$

2.87

 

Diluted

 

$

1.71

 

$

1.46

 

$

3.48

 

$

2.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

78,874

 

 

81,458

 

 

78,839

 

 

81,516

 

Diluted

 

 

79,538

 

 

82,394

 

 

79,630

 

 

82,565

 

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

 

-6-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1,

 

December 31,

 

 

 

 

 

2017

 

2016

 

 

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

74,654

 

$

62,381

 

Accounts receivable, net of reserves of $89,145 and $90,329

 

 

1,409,060

 

 

1,254,139

 

Inventories, net

 

 

1,567,159

 

 

1,635,750

 

Prepaid expenses and other

 

 

412,904

 

 

360,510

 

 

 

Total current assets

 

 

3,463,777

 

 

3,312,780

Property and equipment, net

 

 

351,381

 

 

333,906

Goodwill

 

 

2,172,563

 

 

2,019,740

Other intangibles, net

 

 

636,813

 

 

621,180

Investments and other

 

 

472,922

 

 

442,790

 

 

 

Total assets

 

$

7,097,456

 

$

6,730,396

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

882,674

 

$

977,249

 

Bank credit lines

 

 

577,477

 

 

437,476

 

Current maturities of long-term debt

 

 

17,241

 

 

65,923

 

Accrued expenses:

 

 

 

 

 

 

 

 

Payroll and related

 

 

246,402

 

 

266,463

 

 

Taxes

 

 

152,719

 

 

151,750

 

 

Other

 

 

353,432

 

 

391,785

 

 

 

Total current liabilities

 

 

2,229,945

 

 

2,290,646

Long-term debt

 

 

807,625

 

 

715,457

Deferred income taxes

 

 

89,756

 

 

51,589

Other liabilities

 

 

288,478

 

 

264,264

 

 

 

Total liabilities

 

 

3,415,804

 

 

3,321,956

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

747,022

 

 

607,636

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,

 

 

 

 

 

 

 

 

79,194,792 outstanding on July 01, 2017 and

 

 

 

 

 

 

 

 

79,402,505 outstanding on December 31, 2016

 

 

792

 

 

794

 

Additional paid-in capital

 

 

-

 

 

127,536

 

Retained earnings

 

 

3,134,989

 

 

2,981,777

 

Accumulated other comprehensive loss

 

 

(209,526)

 

 

(317,041)

 

 

Total Henry Schein, Inc. stockholders' equity

 

 

2,926,255

 

 

2,793,066

 

Noncontrolling interests

 

 

8,375

 

 

7,738

 

 

 

Total stockholders' equity

 

 

2,934,630

 

 

2,800,804

 

 

Total liabilities, redeemable noncontrolling interests and stockholders' equity

 

$

7,097,456

 

$

6,730,396

 

-7-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

 

July 1,

 

June 25,

 

July 1,

 

June 25,

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

149,582

 

$

133,098

 

$

299,835

 

$

257,631

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

47,789

 

 

42,431

 

 

92,538

 

 

83,398

 

 

 

Stock-based compensation expense

 

 

10,858

 

 

13,312

 

 

19,355

 

 

27,456

 

 

 

Provision for losses on trade and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

accounts receivable

 

 

1,239

 

 

210

 

 

4,049

 

 

790

 

 

 

Provision for (benefit from) deferred income taxes

 

 

(9,081)

 

 

(11,621)

 

 

4,415

 

 

(4,658)

 

 

 

Equity in earnings of affiliates

 

 

(4,589)

 

 

(4,929)

 

 

(6,675)

 

 

(7,443)

 

 

 

Distributions from equity affiliates

 

 

6,640

 

 

4,156

 

 

9,678

 

 

6,337

 

 

 

Changes in unrecognized tax benefits

 

 

3,249

 

 

(53)

 

 

(7,627)

 

 

2,451

 

 

 

Other

 

 

2,326

 

 

2,534

 

 

5,015

 

 

2,361

 

 

 

Changes in operating assets and liabilities,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  net of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(21,174)

 

 

(16,935)

 

 

(122,938)

 

 

(56,702)

 

 

 

 

Inventories

 

 

87,522

 

 

20,465

 

 

115,800

 

 

34,395

 

 

 

 

Other current assets

 

 

(60,388)

 

 

(13,958)

 

 

(57,699)

 

 

(38,876)

 

 

 

 

Accounts payable and accrued expenses

 

 

14,757

 

 

108,527

 

 

(179,607)

 

 

(107,701)

Net cash provided by operating activities

 

 

228,730

 

 

277,237

 

 

176,139

 

 

199,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of fixed assets

 

 

(19,654)

 

 

(13,575)

 

 

(36,965)

 

 

(26,180)

 

Payments for equity investments and business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

acquisitions, net of cash acquired

 

 

(137,766)

 

 

(39,879)

 

 

(149,586)

 

 

(92,441)

 

Other

 

 

677

 

 

4,064

 

 

(4,872)

 

 

(1,765)

Net cash used in investing activities

 

 

(156,743)

 

 

(49,390)

 

 

(191,423)

 

 

(120,386)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from (repayments of) bank borrowings

 

 

(94,775)

 

 

(192,590)

 

 

139,262

 

 

(97,479)

 

Proceeds from issuance of long-term debt

 

 

100,000

 

 

34,000

 

 

100,000

 

 

244,000

 

Debt issuance costs

 

 

(1,133)

 

 

(175)

 

 

(1,133)

 

 

(233)

 

Principal payments for long-term debt

 

 

(2,817)

 

 

(367)

 

 

(59,184)

 

 

(7,921)

 

Proceeds from issuance of stock upon exercise

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of stock options

 

 

749

 

 

2,661

 

 

4,701

 

 

9,059

 

Payments for repurchases of common stock

 

 

(50,000)

 

 

(57,012)

 

 

(100,006)

 

 

(157,009)

 

Payments for taxes related to shares withheld for employee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

taxes

 

 

(3,809)

 

 

(2,853)

 

 

(44,414)

 

 

(26,567)

 

Distributions to noncontrolling shareholders

 

 

(16,337)

 

 

(18,064)

 

 

(19,601)

 

 

(20,160)

 

Acquisitions of noncontrolling interests in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

subsidiaries

 

 

(62)

 

 

(2,921)

 

 

(4,151)

 

 

(35,632)

Net cash provided by (used in) financing activities

 

 

(68,184)

 

 

(237,321)

 

 

15,474

 

 

(91,942)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and

 

 

 

 

 

 

 

 

 

 

 

 

 

cash equivalents

 

 

7,963

 

 

1,420

 

 

12,083

 

 

4,363

Net change in cash and cash equivalents

 

 

11,766

 

 

(8,054)

 

 

12,273

 

 

(8,526)

Cash and cash equivalents, beginning of period

 

 

62,888

 

 

71,614

 

 

62,381

 

 

72,086

Cash and cash equivalents, end of period

 

$

74,654

 

$

63,560

 

$

74,654

 

$

63,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

-8-

more


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit A - QTD Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

2017 Second Quarter

Sales Summary

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2017 over Q2 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global

Q2 2017

 

Q2 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,488,167

 

$

1,373,188

 

8.4%

 

-1.0%

 

9.4%

 

6.3%

 

3.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

891,331

 

 

853,598

 

4.4%

 

-2.3%

 

6.7%

 

0.9%

 

5.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

571,427

 

 

538,825

 

6.1%

 

-0.1%

 

6.2%

 

0.1%

 

6.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

2,950,925

 

 

2,765,611

 

6.7%

 

-1.2%

 

7.9%

 

3.4%

 

4.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

108,533

 

 

107,019

 

1.4%

 

-1.4%

 

2.8%

 

0.6%

 

2.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Global

$

3,059,458

 

$

2,872,630

 

6.5%

 

-1.2%

 

7.7%

 

3.3%

 

4.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

Q2 2017

 

Q2 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

912,471

 

$

865,585

 

5.4%

 

-0.4%

 

5.8%

 

2.0%

 

3.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

473,201

 

 

445,918

 

6.1%

 

0.0%

 

6.1%

 

0.2%

 

5.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

553,734

 

 

520,332

 

6.4%

 

0.0%

 

6.4%

 

0.1%

 

6.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

1,939,406

 

 

1,831,835

 

5.9%

 

-0.2%

 

6.1%

 

1.1%

 

5.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

90,292

 

 

90,090

 

0.2%

 

-0.1%

 

0.3%

 

0.0%

 

0.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total North America

$

2,029,698

 

$

1,921,925

 

5.6%

 

-0.2%

 

5.8%

 

1.0%

 

4.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

Q2 2017

 

Q2 2016

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

575,696

 

$

507,603

 

13.4%

 

-2.0%

 

15.4%

 

13.4%

 

2.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

418,130

 

 

407,680

 

2.6%

 

-4.8%

 

7.4%

 

1.7%

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

17,693

 

 

18,493

 

-4.3%

 

-3.8%

 

-0.5%

 

0.0%

 

-0.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

1,011,519

 

 

933,776

 

8.3%

 

-3.3%

 

11.6%

 

8.1%

 

3.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

18,241

 

 

16,929

 

7.8%

 

-7.9%

 

15.7%

 

3.3%

 

12.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total International

$

1,029,760

 

$

950,705

 

8.3%

 

-3.4%

 

11.7%

 

8.0%

 

3.7%


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit A - YTD Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

2017 Second Quarter Year to Date

Sales Summary

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2017 YTD over Q2 2016 YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global

Q2 2017 YTD

 

Q2 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

2,893,325

 

$

2,674,943

 

8.2%

 

-0.6%

 

8.8%

 

5.8%

 

3.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

1,704,270

 

 

1,625,011

 

4.9%

 

-2.5%

 

7.4%

 

1.0%

 

6.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

1,170,313

 

 

1,076,942

 

8.7%

 

-0.1%

 

8.8%

 

0.0%

 

8.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

5,767,908

 

 

5,376,896

 

7.3%

 

-1.1%

 

8.4%

 

3.2%

 

5.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

214,498

 

 

208,690

 

2.8%

 

-1.3%

 

4.1%

 

0.3%

 

3.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Global

$

5,982,406

 

$

5,585,586

 

7.1%

 

-1.1%

 

8.2%

 

3.0%

 

5.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

Q2 2017 YTD

 

Q2 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,762,927

 

$

1,700,422

 

3.7%

 

0.0%

 

3.7%

 

1.4%

 

2.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

895,845

 

 

845,245

 

6.0%

 

0.0%

 

6.0%

 

0.3%

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

1,133,771

 

 

1,039,773

 

9.0%

 

0.0%

 

9.0%

 

0.0%

 

9.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

3,792,543

 

 

3,585,440

 

5.8%

 

0.0%

 

5.8%

 

0.7%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

179,345

 

 

176,125

 

1.8%

 

0.0%

 

1.8%

 

0.0%

 

1.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total North America

$

3,971,888

 

$

3,761,565

 

5.6%

 

0.0%

 

5.6%

 

0.7%

 

4.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

Q2 2017 YTD

 

Q2 2016 YTD

 

Total Sales Growth

 

Foreign Exchange Growth

 

Local Currency Growth

 

Acquisition Growth

 

Local Internal Growth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dental

$

1,130,398

 

$

974,521

 

16.0%

 

-1.7%

 

17.7%

 

13.4%

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Animal Health

 

808,425

 

 

779,766

 

3.7%

 

-5.1%

 

8.8%

 

1.6%

 

7.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Medical

 

36,542

 

 

37,169

 

-1.7%

 

-4.2%

 

2.5%

 

0.0%

 

2.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Health Care Distribution

 

1,975,365

 

 

1,791,456

 

10.3%

 

-3.2%

 

13.5%

 

8.0%

 

5.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology and value-added services

 

35,153

 

 

32,565

 

7.9%

 

-8.6%

 

16.5%

 

1.8%

 

14.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total International

$

2,010,518

 

$

1,824,021

 

10.2%

 

-3.4%

 

13.6%

 

7.9%

 

5.7%

 

-10-

more


 

Exhibit B

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henry Schein, Inc.

2017 Second Quarter and YTD

Reconciliation of GAAP results of net income attributable to Henry Schein, Inc. to

non-GAAP results of net income attributable to Henry Schein, Inc.

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter

 

 

 

Year-to-Date

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

2017

 

 

2016

 

Growth

 

 

 

2017

 

 

2016

 

Growth

 

Net Income attributable to Henry Schein, Inc.

$

136,055

 

$

120,097

 

13.3

%

 

$

276,803

 

$

233,849

 

18.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS attributable to Henry Schein, Inc.

$

1.71

 

$

1.46

 

17.1

%

 

$

3.48

 

$

2.83

 

23.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs - Pre-tax

$

-

 

$

20,383

 

 

 

 

$

-

 

$

24,441

 

 

 

Income tax benefit for restructuring costs

 

-

 

 

(5,096)

 

 

 

 

 

-

 

 

(6,110)

 

 

 

Litigation settlement - Pre-Tax

 

5,325

 

 

-

 

 

 

 

 

5,325

 

 

-

 

 

 

Income tax benefit for litigation settlement

 

(2,130)

 

 

-

 

 

 

 

 

(2,130)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to Henry Schein, Inc.

$

3,195

 

$

15,287

 

 

 

 

$

3,195

 

$

18,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments to diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to Henry Schein, Inc.

$

0.04

 

$

0.18

 

 

 

 

$

0.04

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

139,250

 

$

135,384

 

2.9

%

 

$

279,998

 

$

252,180

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

1.75

 

$

1.64

 

6.7

%

 

$

3.52

 

$

3.05

 

15.4

%

 

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.

 

-11-

###