MELVILLE, N.Y., Nov. 6, 2017 /PRNewswire/ -- Henry Schein, Inc. (Nasdaq: HSIC), the world's largest provider of health care products and services to office-based dental, animal health, and medical practitioners, today reported record third quarter financial results. All per share figures in this news release reflect the 2-for-1 common stock split that Henry Schein completed during the third quarter of 2017.

Net sales for the quarter ended September 30, 2017 were $3.2 billion, an increase of 10.3% compared with the third quarter of 2016. This consisted of 8.8% growth in local currencies and a 1.5% increase related to foreign currency exchange. In local currencies, internal sales growth was 4.8% and acquisition growth was 4.0% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the third quarter of 2017 was $138.0 million, or $0.87 per diluted share. Compared with the GAAP results for the third quarter of 2016, this represents growth of 3.2% and 6.1%, respectively. Compared with the non-GAAP results for the third quarter of 2016, this represents growth of 0.2% and 3.6%, respectively. Note that third quarter 2016 non-GAAP results exclude restructuring costs of $5.4 million pretax or $0.02 per diluted share (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP net income and EPS).

"Solid overall sales results for the quarter reflect continued success with our comprehensive offering of products and value-added services that drive internal growth, complemented by strategic acquisitions," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein. "Third quarter sales growth was negatively impacted by approximately 30 basis points due to the recent hurricanes in the U.S. as well as a difficult comparable in dental equipment sales as we reported double-digit sales growth in the third quarter of 2016 associated with a successful sales promotion."

Henry Schein is adjusting its 2017 full year EPS guidance range to reflect growth of approximately 12% on a GAAP basis, versus the comparable 2016 results. This reflects growth of 8% to 9% on a non-GAAP basis, which excludes litigation settlement expenses and a fourth quarter loss associated with Henry Schein's divestiture of its equity ownership in E4D Technologies, versus the comparable 2016 results. The Company also is introducing 2018 EPS guidance that reflects growth of 11% to 14% compared with the midpoint of the Company's 2017 GAAP guidance range and 7% to 10% compared with the midpoint of the Company's 2017 non-GAAP guidance range.

"During 2018 and beyond, we expect to continue to make progress with our focus on increasing sales of higher-margin products, as well as improving operating efficiencies to achieve long-term EPS growth," Mr. Bergman added.

Dental sales of $1.5 billion increased 11.1%, consisting of 9.1% growth in local currencies and a 2.0% increase related to foreign currency exchange. In local currencies, internal sales growth was 1.6% and acquisition growth was 7.5%. The 1.6% internal growth in local currencies included 0.8% growth in North America and 3.2% growth internationally.

"In North America, dental consumable merchandise internal sales growth in local currencies was 1.3%, which was negatively impacted by approximately 140 basis points due to recent hurricanes and the loss of a previously disclosed large DSO contract. We continue to expect stable market growth for dental consumable merchandise," commented Mr. Bergman. "North America dental equipment internal sales growth in local currencies declined by 0.7%, which was negatively impacted by approximately 170 basis points due to recent hurricanes and the loss of the previously disclosed DSO contract, and reflects a difficult prior-year comparison, when we achieved 13.3% growth. We are fully committed to offering a broad set of solutions to advance digital dentistry, and are pleased with the initial reception from customers in North America following the addition of the full line of Dentsply Sirona dental equipment."

Henry Schein now has access to a comprehensive offering of digital prosthetic equipment solutions and therefore, recently divested its equity investment in E4D Technologies. This is consistent with the Company's strategy to offer a comprehensive selection of dental equipment solutions to customers through an open-architecture market approach. The Company also now has broad access to digital prosthetic materials and as a result, recently divested its ownership position in a company that produces materials used for manufacturing lab restorations and distributes dental products in China. Henry Schein believes it continues to be well-positioned in the global dental lab market, providing solutions for digital restorations that are outsourced to lab facilities. In addition to Dentsply Sirona, Henry Schein will continue to represent the complete lines from other key suppliers, including 3M, 3Shape, A-dec, Danaher, Ivoclar, Midmark, Planmeca, and many others.

Mr. Bergman continued, "In local currencies, international dental consumable merchandise internal sales growth was 3.4% and international dental equipment internal sales growth was 2.6%."

Animal Health sales of $882.6 million increased 11.7%, consisting of 9.9% growth in local currencies and a 1.8% increase related to foreign currency exchange. In local currencies, internal sales growth was 8.0% and acquisition growth was 1.9%. The 8.0% internal growth in local currencies included 9.0% growth in North America, which was negatively impacted by approximately 50 basis points due to recent hurricanes, and 6.9% growth internationally.

"Global Animal Health internal sales growth in local currencies reflects strong execution across our global business," commented Mr. Bergman. "We believe these gains are due to the breadth of our value-added solutions offering, including an enhanced product portfolio featuring software, diagnostic equipment, and surgical instruments."

Medical sales of $690.8 million increased 8.0%, consisting of 7.9% growth in local currencies, and a 0.1% increase related to foreign currency exchange. In local currencies, internal sales growth was 7.8%, which was negatively impacted by approximately 25 basis points due to recent hurricanes, and acquisition growth was 0.1%.

"The large group practice segment of the market contributed to solid sales growth in our Medical group during the quarter. This success reflects our commitment to solutions that help customers provide quality care and increase value in the delivery of health care services," remarked Mr. Bergman.

Technology and Value-Added Services sales of $109.0 million increased 4.1%, including 3.7% growth in local currencies and a 0.4% increase related to foreign currency exchange. In local currencies, internal sales growth was 3.0% and acquisition growth was 0.7%.

"In North America, Technology and Value-Added Services internal sales growth of 2.0% in local currencies was impacted by lower dental software sales and financial services revenue, which is primarily related to lower dental equipment sales versus the prior year third quarter," said Mr. Bergman. "In international markets, we delivered solid internal sales growth in local currencies of 8.7%, highlighted by strong veterinary software revenue."   

Stock Repurchase Plan
The Company announced that during the third quarter it spent approximately $125.0 million to repurchase approximately 1.4 million shares of its common stock. The impact of the repurchase of shares on third quarter 2017 diluted EPS was immaterial. At the close of the third quarter, Henry Schein had approximately $425.0 million authorized for future repurchases of its common stock.

Year-to-Date Results
Net sales for the first nine months of 2017 were $9.1 billion, an increase of 8.2% compared with the first nine months of 2016. This consisted of 8.4% growth in local currencies and a decline of 0.2% related to foreign currency exchange.  In local currencies, internal sales growth was 5.0% and acquisition growth was 3.4% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the first nine months of 2017 was $414.8 million, or $2.61 per diluted share on a GAAP basis, an increase of 12.9% and 17.0%, respectively, compared with the first nine months of 2016. Excluding the second quarter 2017 litigation settlement expense of $5.3 million pretax or $0.02 per diluted share, non-GAAP net income attributable to Henry Schein, Inc. for the first nine months of 2017 was $418.0 million or $2.63 per diluted share, an increase of 7.2% and 11.0%, respectively, compared with non-GAAP results for the first nine months of 2016, which excluded restructuring costs (see Exhibit B for reconciliation of GAAP net income and EPS to non-GAAP net income and EPS).

2017 EPS Guidance
Henry Schein today adjusted its 2017 full year diluted EPS guidance range and now expects the following:

  • 2017 GAAP diluted EPS attributable to Henry Schein, Inc., which includes litigation settlement expenses, is expected to be $3.46 to $3.48. This guidance reflects growth of approximately 12% compared with 2016 GAAP diluted EPS of $3.10. The prior 2017 GAAP diluted EPS guidance range was $3.57 to $3.63.
  • 2017 non-GAAP diluted EPS, which excludes litigation settlement expenses and a fourth quarter loss associated with Henry Schein's divestiture of its equity ownership in E4D Technologies, is expected to be $3.59 to $3.61. This guidance reflects growth of 8% to 9% compared with 2016 non-GAAP diluted EPS of $3.31, which excluded restructuring charges of $0.21 per diluted share. The prior 2017 non-GAAP diluted EPS guidance range was $3.59 to $3.65
  • 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.

2018 EPS Guidance
Henry Schein today introduced 2018 financial guidance, as follows:

  • 2018 diluted EPS attributable to Henry Schein, Inc. is expected to be $3.85 to $3.96. This guidance reflects growth of 11% to 14% compared with the midpoint of the Company's 2017 GAAP guidance range and growth of 7% to 10% compared with the midpoint of the Company's 2017 non-GAAP guidance range.
  • Guidance for 2018 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 2017 Conference Call Webcast
The Company will hold a conference call to discuss third 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 22,000 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 33 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/HenrySchein and @HenrySchein on Twitter.

Cautionary Note Regarding Forward-Looking Statements and Use of Non-GAAP Financial Information
In accordance with the "Safe Harbor" provisions of the Private Securities Litigation Reform Act of 1995, we provide the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied herein.  All forward-looking statements made by us are subject to risks and uncertainties and are not guarantees of future performance.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  These statements are identified by the use of such terms as "may," "could," "expect," "intend," "believe," "plan," "estimate," "forecast," "project," "anticipate" or other comparable terms.  A full discussion of our operations and financial condition, including factors that may affect our business and future prospects, is contained in documents we have filed with the United States Securities and Exchange Commission, or SEC, and will be contained in all subsequent periodic filings we make with the SEC. These documents identify in detail important risk factors that could cause our actual performance to differ materially from current expectations.

Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: effects of a highly competitive and consolidating market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; increases in shipping costs for our products or other service issues with our third-party shippers; general global macro-economic conditions; risks associated with 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.

 

(TABLES TO FOLLOW)


 

































HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)























Three Months Ended



Nine Months Ended






September 30,


September 24,


September 30,


September 24,






2017


2016


2017


2016

















Net sales


$

3,161,083


$

2,865,148


$

9,143,489


$

8,450,734

Cost of sales



2,325,029



2,077,473



6,645,342



6,083,748



Gross profit



836,054



787,675



2,498,147



2,366,986

Operating expenses:














Selling, general and administrative



622,506



581,584



1,879,969



1,779,583


Restructuring costs



-



5,370



-



29,811



Operating income



213,548



200,721



618,178



557,592

Other income (expense):














Interest income



4,793



3,141



13,204



10,045


Interest expense



(13,428)



(7,488)



(37,056)



(21,982)


Other, net



(194)



(199)



489



3,206



Income before taxes and equity in earnings
















of affiliates



204,719



196,175



594,815



548,861

Income taxes



(59,340)



(56,601)



(156,276)



(159,099)

Equity in earnings of affiliates



5,569



5,717



12,244



13,160

Net income



150,948



145,291



450,783



402,922


Less: Net income attributable to noncontrolling interests



(12,917)



(11,578)



(35,949)



(35,360)

Net income attributable to Henry Schein, Inc.


$

138,031


$

133,713


$

414,834


$

367,562

















Earnings per share attributable to Henry Schein, Inc.:






























Basic


$

0.88


$

0.83


$

2.64


$

2.26


Diluted


$

0.87


$

0.82


$

2.61


$

2.23

















Weighted-average common shares outstanding:














Basic



156,914



161,791



157,386



162,600


Diluted



158,271



163,710



158,866



164,635


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

 

 


 































HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)
















September 30,


December 31,






2017


2016






(unaudited)




ASSETS







Current assets:








Cash and cash equivalents


$

79,879


$

62,381


Accounts receivable, net of reserves of $96,953 and $90,329



1,544,582



1,254,139


Inventories, net



1,692,256



1,635,750


Prepaid expenses and other



465,812



360,510




Total current assets



3,782,529



3,312,780

Property and equipment, net



361,708



333,906

Goodwill



2,224,657



2,019,740

Other intangibles, net



666,997



621,180

Investments and other



450,770



442,790




Total assets


$

7,486,661


$

6,730,396











LIABILITIES AND STOCKHOLDERS' EQUITY







Current liabilities:








Accounts payable


$

1,029,138


$

977,249


Bank credit lines



631,865



437,476


Current maturities of long-term debt



17,247



65,923


Accrued expenses:









Payroll and related



251,849



266,463



Taxes



148,627



151,750



Other



358,421



391,785




Total current liabilities



2,437,147



2,290,646

Long-term debt



907,592



715,457

Deferred income taxes



91,786



51,589

Other liabilities



292,179



264,264




Total liabilities



3,728,704



3,321,956











Redeemable noncontrolling interests



737,747



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,









156,952,738 outstanding on September 30, 2017 and









158,805,010 outstanding on December 31, 2016



1,570



1,588


Additional paid-in capital



-



126,742


Retained earnings



3,164,541



2,981,777


Accumulated other comprehensive loss



(154,472)



(317,041)



Total Henry Schein, Inc. stockholders' equity



3,011,639



2,793,066


Noncontrolling interests



8,571



7,738




Total stockholders' equity



3,020,210



2,800,804



Total liabilities, redeemable noncontrolling interests and stockholders' equity


$

7,486,661


$

6,730,396


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

 

 


 



































HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)
























Three Months Ended


Nine Months Ended







September 30,


September 24,


September 30,


September 24,







2017


2016


2017


2016


















Cash flows from operating activities:














Net income


$

150,948


$

145,291


$

450,783


$

402,922


Adjustments to reconcile net income to net cash















provided by operating activities:
















Depreciation and amortization



48,740



42,431



141,278



125,829




Stock-based compensation expense



12,632



16,171



31,987



43,627




Provision for losses on trade and other

















accounts receivable



2,932



946



6,981



1,736




Provision for (benefit from) deferred income taxes



4,185



(8,767)



8,600



(13,425)




Equity in earnings of affiliates



(5,569)



(5,717)



(12,244)



(13,160)




Distributions from equity affiliates



7,148



5,767



16,826



12,104




Changes in unrecognized tax benefits



974



2,348



(6,653)



4,799




Other



1,016



5,484



6,031



7,845




Changes in operating assets and liabilities,
















  net of acquisitions:

















Accounts receivable



(106,301)



(74,884)



(229,239)



(131,586)





Inventories



(88,464)



14,118



27,336



48,513





Other current assets



(13,134)



3,095



(70,833)



(35,781)





Accounts payable and accrued expenses



116,255



32,346



(63,352)



(75,355)

Net cash provided by operating activities



131,362



178,629



307,501



378,068


















Cash flows from investing activities:














Purchases of fixed assets



(18,350)



(18,345)



(55,315)



(44,525)


Payments for equity investments and business















acquisitions, net of cash acquired



(109,200)



(34,102)



(258,786)



(126,543)


Other



(1,822)



(7,001)



(6,694)



(8,766)

Net cash used in investing activities



(129,372)



(59,448)



(320,795)



(179,834)


















Cash flows from financing activities:














Proceeds from (repayments of) bank borrowings



54,288



94,205



193,550



(3,274)


Proceeds from issuance of long-term debt



100,440



16,000



200,440



260,000


Principal payments for long-term debt



(347)



(1,372)



(59,531)



(9,293)


Debt issuance costs



(638)



-



(1,771)



(233)


Proceeds from issuance of stock upon exercise















of stock options



240



695



4,941



9,754


Payments for repurchases of common stock



(124,999)



(192,992)



(225,005)



(350,001)


Payments for taxes related to shares withheld for employee taxes



(307)



(548)



(44,721)



(27,115)


Excess tax benefits related to stock-based















compensation



-



(463)



-



(463)


Distributions to noncontrolling shareholders



(4,320)



(6,206)



(23,921)



(26,366)


Acquisitions of noncontrolling interests in subsidiaries



(23,763)



(15,633)



(27,914)



(51,265)

Net cash provided by (used in) financing activities



594



(106,314)



16,068



(198,256)


















Effect of exchange rate changes on cash and














cash equivalents



2,641



(235)



14,724



4,128

Net change in cash and cash equivalents



5,225



12,632



17,498



4,106

Cash and cash equivalents, beginning of period



74,654



63,560



62,381



72,086

Cash and cash equivalents, end of period


$

79,879


$

76,192


$

79,879


$

76,192


















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





 

















Exhibit A - QTD Sales
































Henry Schein, Inc.

2017 Third Quarter

Sales Summary

(in thousands)

(unaudited)

















Q3 2017 over Q3 2016

















Global

Q3 2017


Q3 2016


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

1,478,730


$

1,330,525


11.1%


2.0%


9.1%


7.5%


1.6%

















   Animal Health


882,580



790,279


11.7%


1.8%


9.9%


1.9%


8.0%

















   Medical


690,761



639,648


8.0%


0.1%


7.9%


0.1%


7.8%

















Total Health Care Distribution


3,052,071



2,760,452


10.6%


1.6%


9.0%


4.1%


4.9%

















Technology and value-added services


109,012



104,696


4.1%


0.4%


3.7%


0.7%


3.0%

















Total Global

$

3,161,083


$

2,865,148


10.3%


1.5%


8.8%


4.0%


4.8%

















North America

Q3 2017


Q3 2016


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

906,878


$

879,612


3.1%


0.4%


2.7%


1.9%


0.8%

















   Animal Health


448,376



403,901


11.0%


0.0%


11.0%


2.0%


9.0%

















   Medical


672,425



622,903


8.0%


0.0%


8.0%


0.1%


7.9%

















Total Health Care Distribution


2,027,679



1,906,416


6.4%


0.2%


6.2%


1.3%


4.9%

















Technology and value-added services


89,881



88,066


2.1%


0.1%


2.0%


0.0%


2.0%

















Total North America

$

2,117,560


$

1,994,482


6.2%


0.2%


6.0%


1.3%


4.7%

















International

Q3 2017


Q3 2016


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

571,852


$

450,913


26.8%


5.3%


21.5%


18.3%


3.2%

















   Animal Health


434,204



386,378


12.4%


3.6%


8.8%


1.9%


6.9%

















   Medical


18,336



16,745


9.5%


5.0%


4.5%


0.0%


4.5%

















Total Health Care Distribution


1,024,392



854,036


19.9%


4.5%


15.4%


10.5%


4.9%

















Technology and value-added services


19,131



16,630


15.0%


1.8%


13.2%


4.5%


8.7%

















Total International

$

1,043,523


$

870,666


19.9%


4.5%


15.4%


10.4%


5.0%

 


 

















Exhibit A - YTD Sales
































Henry Schein, Inc.

2017 Third Quarter Year to Date

Sales Summary

(in thousands)

(unaudited)

















Q3 2017 YTD over Q3 2016 YTD

















Global

Q3 2017 YTD


Q3 2016 YTD


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

4,372,055


$

4,005,468


9.2%


0.3%


8.9%


6.3%


2.6%

















   Animal Health


2,586,850



2,415,290


7.1%


-1.1%


8.2%


1.3%


6.9%

















   Medical


1,861,074



1,716,590


8.4%


-0.1%


8.5%


0.1%


8.4%

















Total Health Care Distribution


8,819,979



8,137,348


8.4%


-0.2%


8.6%


3.5%


5.1%

















Technology and value-added services


323,510



313,386


3.2%


-0.8%


4.0%


0.4%


3.6%

















Total Global

$

9,143,489


$

8,450,734


8.2%


-0.2%


8.4%


3.4%


5.0%

















North America

Q3 2017 YTD


Q3 2016 YTD


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

2,669,805


$

2,580,034


3.5%


0.1%


3.4%


1.6%


1.8%

















   Animal Health


1,344,221



1,249,146


7.6%


0.0%


7.6%


0.8%


6.8%

















   Medical


1,806,196



1,662,676


8.6%


0.0%


8.6%


0.0%


8.6%

















Total Health Care Distribution


5,820,222



5,491,856


6.0%


0.1%


5.9%


0.9%


5.0%

















Technology and value-added services


269,226



264,191


1.9%


0.0%


1.9%


0.0%


1.9%

















Total North America

$

6,089,448


$

5,756,047


5.8%


0.1%


5.7%


0.9%


4.8%

















International

Q3 2017 YTD


Q3 2016 YTD


Total Sales Growth


Foreign Exchange Growth


Local Currency Growth


Acquisition Growth


Local Internal Growth

















   Dental

$

1,702,250


$

1,425,434


19.4%


0.5%


18.9%


15.0%


3.9%

















   Animal Health


1,242,629



1,166,144


6.6%


-2.2%


8.8%


1.7%


7.1%

















   Medical


54,878



53,914


1.8%


-1.3%


3.1%


0.0%


3.1%

















Total Health Care Distribution


2,999,757



2,645,492


13.4%


-0.7%


14.1%


8.8%


5.3%

















Technology and value-added services


54,284



49,195


10.3%


-5.0%


15.3%


2.6%


12.7%

















Total International

$

3,054,041


$

2,694,687


13.3%


-0.8%


14.1%


8.7%


5.4%


 



Exhibit B




































Henry Schein, Inc.

2017 Third 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)







































Third Quarter




Year-to-Date









%









%




2017



2016


Growth




2017



2016


Growth


Net Income attributable to Henry Schein, Inc.

$

138,031


$

133,713


3.2

%


$

414,834


$

367,562


12.9

%



















Diluted EPS attributable to Henry Schein, Inc.

$

0.87


$

0.82


6.1

%


$

2.61


$

2.23


17.0

%



















Non-GAAP Adjustments


















Restructuring costs - Pre-tax

$

-


$

5,370





$

-


$

29,811




Income tax benefit for restructuring costs


-



(1,343)






-



(7,453)




Litigation settlement - Pre-Tax


-



-






5,325



-




Income tax benefit for litigation settlement


-



-






(2,130)



-








































Total non-GAAP adjustments to Net Income

$

-


$

4,027





$

3,195


$

22,358








































Non-GAAP Adjustments to diluted EPS

$

-


$

0.02





$

0.02


$

0.14






















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

$

138,031


$

137,740


0.2

%


$

418,029


$

389,920


7.2

%



















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

$

0.87


$

0.84


3.6

%


$

2.63


$

2.37


11.0

%

 

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.

 

 

View original content:http://www.prnewswire.com/news-releases/henry-schein-reports-record-third-quarter-financial-results-300549885.html

SOURCE Henry Schein, Inc.

Copyright 2017 PR Newswire

Henry Schein (NASDAQ:HSIC)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Henry Schein Charts.
Henry Schein (NASDAQ:HSIC)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Henry Schein Charts.