Henry Schein Reports Record Third Quarter Financial Results

Mittwoch, 02.11.2016 12:05 von

PR Newswire

MELVILLE, N.Y., Nov. 2, 2016 /PRNewswire/ -- Henry Schein, Inc. (Nasdaq: HSIC), the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners, today reported 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."

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.

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.

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 percent since Henry Schein became a public company in 1995. For more information, visit Henry Schein at www.henryschein.com, Facebook.com/HenrySchein and @HenrySchein on Twitter.

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

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

Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: effects of a highly competitive and consolidating market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; increases in shipping costs for our products or other service issues with our third-party shippers; general global macro-economic conditions; risks associated with political and economic uncertainty arising from the outcome of the referendum on the membership of the United Kingdom in the European Union; disruptions in financial markets; volatility of the market price of our common stock; changes in the health care industry; implementation of health care laws; failure to comply with regulatory requirements and data privacy laws; risks associated with our global operations; transitional challenges associated with acquisitions and joint ventures, including the failure to achieve anticipated synergies; financial risks associated with acquisitions and joint ventures; litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; increased competition by third party online commerce sites; risks from disruption to our information systems; cyberattacks or other privacy or data security breaches; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation. The order in which these factors appear should not be construed to indicate their relative importance or priority. 

We caution that these factors may not be exhaustive and that many of these factors are beyond our ability to control or predict.  Accordingly, any forward-looking statements contained herein should not be relied upon as a prediction of actual results.  We undertake no duty and have no obligation to update forward-looking statements.

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

 

(TABLES TO FOLLOW)

 

































































HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)













































Three Months Ended





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

 



 































































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

 

 





































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.









 

 

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%

 



 

































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%

 



 



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.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/henry-schein-reports-record-third-quarter-financial-results-300355570.html

SOURCE Henry Schein, Inc.

Weitere Themen