Henry Schein Reports Record Fourth Quarter Results
The Company is on a 52/53 week fiscal year ending on the last Saturday in December, and 2011 had an extra selling week compared with 2012. That extra selling week occurred in the fourth quarter of 2011. In order to facilitate a more meaningful analysis, the Company has estimated the impact of the extra week on sales growth and is providing internal sales growth in local currencies excluding that extra week.
Net sales for the fourth quarter of 2012 were
Net income attributable to Henry Schein, Inc. for the fourth quarter of 2012 was
"Once again we believe we gained market share during the quarter in each of our business groups, driven by strong domestic results across the board and despite some challenges in certain overseas markets. Profitability also was strong with growth in diluted EPS of approximately 10%, and we are pleased to be affirming EPS guidance for 2013," commented
Global Dental sales of
"We are delighted to report continued strength in North America Dental equipment with growth of 21.9% and overall growth in North America Dental of 7.0%. While International Dental merchandise internal growth in local currencies was a healthy 2.2%, a decline in equipment sales of 9.2% reflects a cautious spending environment in much of
"We continued to gain market share in our
Global Medical sales of
"We are very pleased with the results from our Global Medical business, with growth in
Global Technology and Value-Added Services sales of
"Technology and Value-Added Services sales growth accelerated during the quarter in
Stock Repurchase Plan
The Company announced that it repurchased approximately 1.1 million shares of its common stock during the fourth quarter at an average price of
2012 Annual Results
For 2012 net sales of
Net income attributable to Henry Schein, Inc. for 2012 was
Debt Refinancing
During 2013 the Company intends to refinance the debt of approximately
2013 EPS Guidance
Henry Schein today affirmed 2013 financial guidance, as follows:
- For 2013 the Company expects diluted EPS attributable to Henry Schein, Inc. to be
$4.81 to $4.91 , which represents growth of 8% to 11% compared with 2012 results excluding restructuring costs. - Guidance for 2013 diluted EPS attributable to Henry Schein, Inc. excludes the one-time, non-cash charge of approximately
$0.04 to $0.05 per diluted share related to the refinancing ofButler Schein Animal Health debt, as discussed above. - Guidance for 2013 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.
Fourth Quarter Conference Call Webcast
The Company will hold a conference call to discuss fourth quarter financial results today, beginning at
About Henry Schein, Inc.
Henry Schein, Inc. is the world's largest provider of health care products and services to office-based dental, medical and animal health practitioners. The Company also serves dental laboratories, government and institutional health care clinics, and other alternate care sites. A Fortune 500® Company and a member of the NASDAQ 100® Index, Henry Schein employs more than 15,000 Team Schein Members and serves more than 775,000 customers.
The Company offers a comprehensive selection of products and services, including value-added solutions for operating efficient practices and delivering high-quality care. Henry Schein operates through a centralized and automated distribution network, with a selection of more than 96,000 branded products and Henry Schein private-brand products in stock, as well as more than 110,000 additional products available as special-order items. The Company also offers its customers exclusive, innovative technology solutions, including practice management software and e-commerce solutions, as well as a broad range of financial services.
Headquartered in
Cautionary Note Regarding Forward-Looking Statements
In accordance with the "Safe Harbor" provisions of the Private Securities Litigation Reform Act of 1995, we provide the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied herein. All forward-looking statements made by us are subject to risks and uncertainties and are not guarantees of future performance. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. These statements are identified by the use of such terms as "may," "could," "expect," "intend," "believe," "plan," "estimate," "forecast," "project," "anticipate" or other comparable terms. A full discussion of our operations and financial condition, including factors that may affect our business and future prospects, is contained in documents we have filed with the
Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: effects of a highly competitive market; our dependence on third parties for the manufacture and supply of our products; our dependence upon sales personnel, customers, suppliers and manufacturers; our dependence on our senior management; fluctuations in quarterly earnings; risks from expansion of customer purchasing power and multi-tiered costing structures; possible increases in the cost of shipping our products or other service issues with our third-party shippers; general global macro-economic conditions; disruptions in financial markets; possible volatility of the market price of our common stock; changes in the health care industry; implementation of health care laws; failure to comply with regulatory requirements and data privacy laws; risks associated with our global operations; transitional challenges associated with acquisitions and joint ventures, including the failure to achieve anticipated synergies; financial risks associated with acquisitions and joint ventures; litigation risks; the dependence on our continued product development, technical support and successful marketing in the technology segment; risks from rapid technological change; risks from disruption to our information systems; certain provisions in our governing documents that may discourage third-party acquisitions of us; and changes in tax legislation. The order in which these factors appear should not be construed to indicate their relative importance or priority.
We caution that these factors may not be exhaustive and that many of these factors are beyond our ability to control or predict. Accordingly, any forward-looking statements contained herein should not be relied upon as a prediction of actual results. We undertake no duty and have no obligation to update forward-looking statements.
(TABLES TO FOLLOW)
HENRY SCHEIN, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
Three Months Ended |
Years Ended |
|||||||||||||||
December 29, |
December 31, |
December 29, |
December 31, |
|||||||||||||
2012 |
2011 |
2012 |
2011 |
|||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||||
Net sales |
$ |
2,408,438 |
$ |
2,340,148 |
$ |
8,939,967 |
$ |
8,530,242 |
||||||||
Cost of sales |
1,744,943 |
1,687,559 |
6,432,454 |
6,112,187 |
||||||||||||
Gross profit |
663,495 |
652,589 |
2,507,513 |
2,418,055 |
||||||||||||
Operating expenses: |
||||||||||||||||
Selling, general and administrative |
482,153 |
489,216 |
1,873,360 |
1,835,906 |
||||||||||||
Restructuring costs |
- |
- |
15,192 |
- |
||||||||||||
Operating income |
181,342 |
163,373 |
618,961 |
582,149 |
||||||||||||
Other income (expense): |
||||||||||||||||
Interest income |
3,172 |
3,638 |
13,394 |
15,593 |
||||||||||||
Interest expense |
(8,243) |
(7,577) |
(30,902) |
(30,377) |
||||||||||||
Other, net |
392 |
629 |
2,735 |
1,942 |
||||||||||||
Income before taxes and equity in earnings (losses) |
||||||||||||||||
of affiliates |
176,663 |
160,063 |
604,188 |
569,307 |
||||||||||||
Income taxes |
(54,108) |
(49,458) |
(187,858) |
(180,212) |
||||||||||||
Equity in earnings (losses) of affiliates |
(840) |
5,216 |
7,058 |
15,561 |
||||||||||||
Net income |
121,715 |
115,821 |
423,388 |
404,656 |
||||||||||||
Less: Net income attributable to noncontrolling interests |
(9,248) |
(11,091) |
(35,312) |
(36,995) |
||||||||||||
Net income attributable to Henry Schein, Inc. |
$ |
112,467 |
$ |
104,730 |
$ |
388,076 |
$ |
367,661 |
||||||||
Earnings per share attributable to Henry Schein, Inc.: |
||||||||||||||||
Basic |
$ |
1.29 |
$ |
1.18 |
$ |
4.44 |
$ |
4.08 |
||||||||
Diluted |
$ |
1.26 |
$ |
1.15 |
$ |
4.32 |
$ |
3.97 |
||||||||
Weighted-average common shares outstanding: |
||||||||||||||||
Basic |
87,002 |
88,758 |
87,499 |
90,120 |
||||||||||||
Diluted |
89,284 |
91,242 |
89,823 |
92,620 |
HENRY SCHEIN, INC. |
||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||
(in thousands, except share and per share data) |
||||||||||
December 29, |
December 31, |
|||||||||
2012 |
2011 |
|||||||||
ASSETS |
||||||||||
Current assets: |
||||||||||
Cash and cash equivalents |
$ |
122,080 |
$ |
147,284 |
||||||
Accounts receivable, net of reserves of $75,240 and $65,853 |
1,015,194 |
888,248 |
||||||||
Inventories, net |
1,203,507 |
947,849 |
||||||||
Deferred income taxes |
64,049 |
54,970 |
||||||||
Prepaid expenses and other |
299,547 |
234,157 |
||||||||
Total current assets |
2,704,377 |
2,272,508 |
||||||||
Property and equipment, net |
273,458 |
262,088 |
||||||||
Goodwill |
1,601,046 |
1,497,108 |
||||||||
Other intangibles, net |
462,182 |
409,612 |
||||||||
Investments and other |
292,934 |
298,828 |
||||||||
Total assets |
$ |
5,333,997 |
$ |
4,740,144 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||
Current liabilities: |
||||||||||
Accounts payable |
$ |
787,658 |
$ |
621,468 |
||||||
Bank credit lines |
27,166 |
55,014 |
||||||||
Current maturities of long-term debt |
17,992 |
22,819 |
||||||||
Accrued expenses: |
||||||||||
Payroll and related |
207,381 |
191,173 |
||||||||
Taxes |
132,774 |
121,234 |
||||||||
Other |
299,738 |
259,932 |
||||||||
Total current liabilities |
1,472,709 |
1,271,640 |
||||||||
Long-term debt |
488,121 |
363,524 |
||||||||
Deferred income taxes |
196,814 |
188,739 |
||||||||
Other liabilities |
125,314 |
80,568 |
||||||||
Total liabilities |
2,282,958 |
1,904,471 |
||||||||
Redeemable noncontrolling interests |
435,175 |
402,050 |
||||||||
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, |
||||||||||
87,850,671 outstanding on December 29, 2012 and |
||||||||||
89,928,082 outstanding on December 31, 2011 |
879 |
899 |
||||||||
Additional paid-in capital |
375,946 |
401,262 |
||||||||
Retained earnings |
2,183,905 |
2,007,477 |
||||||||
Accumulated other comprehensive income |
52,855 |
22,584 |
||||||||
Total Henry Schein, Inc. stockholders' equity |
2,613,585 |
2,432,222 |
||||||||
Noncontrolling interests |
2,279 |
1,401 |
||||||||
Total stockholders' equity |
2,615,864 |
2,433,623 |
||||||||
Total liabilities, redeemable noncontrolling interests and stockholders' equity |
$ |
5,333,997 |
$ |
4,740,144 |
HENRY SCHEIN, INC. |
|||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||||
(in thousands) |
|||||||||||||||||
Three Months Ended |
Years Ended |
||||||||||||||||
December 29, |
December 31, |
December 29, |
December 31, |
||||||||||||||
2012 |
2011 |
2012 |
2011 |
||||||||||||||
(unaudited) |
(unaudited) |
||||||||||||||||
Cash flows from operating activities: |
|||||||||||||||||
Net income |
$ |
121,715 |
$ |
115,821 |
$ |
423,388 |
$ |
404,656 |
|||||||||
Adjustments to reconcile net income to net cash |
|||||||||||||||||
provided by operating activities: |
|||||||||||||||||
Depreciation and amortization |
33,333 |
29,856 |
125,322 |
115,896 |
|||||||||||||
Stock-based compensation expense |
5,446 |
10,887 |
37,313 |
36,932 |
|||||||||||||
Provision for losses on trade and other |
|||||||||||||||||
accounts receivable |
1,069 |
2,520 |
4,407 |
6,156 |
|||||||||||||
Provision for (benefit from) deferred income taxes |
18,550 |
(6,491) |
10,072 |
(19,319) |
|||||||||||||
Stock issued to 401(k) plan |
- |
- |
- |
5,798 |
|||||||||||||
Equity in (earnings) losses of affiliates |
840 |
(5,216) |
(7,058) |
(15,561) |
|||||||||||||
Distributions from equity affiliates |
5,202 |
4,725 |
14,499 |
14,883 |
|||||||||||||
Other |
3,705 |
3,324 |
14,193 |
6,352 |
|||||||||||||
Changes in operating assets and liabilities, |
|||||||||||||||||
net of acquisitions: |
|||||||||||||||||
Accounts receivable |
32,036 |
86,989 |
(73,925) |
36,204 |
|||||||||||||
Inventories |
(108,558) |
(29,498) |
(193,585) |
(44,155) |
|||||||||||||
Other current assets |
(35,602) |
8,044 |
(62,390) |
(10,493) |
|||||||||||||
Accounts payable and accrued expenses |
121,925 |
56,865 |
115,863 |
17,276 |
|||||||||||||
Net cash provided by operating activities |
199,661 |
277,826 |
408,099 |
554,625 |
|||||||||||||
Cash flows from investing activities: |
|||||||||||||||||
Purchases of fixed assets |
(18,303) |
(12,629) |
(51,237) |
(45,176) |
|||||||||||||
Payments for equity investments and business |
|||||||||||||||||
acquisitions, net of cash acquired |
(13,977) |
(5,767) |
(220,238) |
(149,403) |
|||||||||||||
Proceeds from sales of available-for-sale securities |
3,200 |
150 |
9,225 |
2,600 |
|||||||||||||
Other |
(3,224) |
(2,263) |
(7,354) |
(1,243) |
|||||||||||||
Net cash used in investing activities |
(32,304) |
(20,509) |
(269,604) |
(193,222) |
|||||||||||||
Cash flows from financing activities: |
|||||||||||||||||
Proceeds from (repayments of) bank borrowings |
(130,246) |
14,917 |
(32,185) |
13,316 |
|||||||||||||
Proceeds from issuance of long-term debt |
50,000 |
- |
155,132 |
3,101 |
|||||||||||||
Debt issuance costs |
(78) |
- |
(1,482) |
(2,847) |
|||||||||||||
Principal payments for long-term debt |
(2,505) |
(9,066) |
(40,722) |
(33,722) |
|||||||||||||
Proceeds from issuance of stock upon exercise |
|||||||||||||||||
of stock options |
28,712 |
4,269 |
72,485 |
34,519 |
|||||||||||||
Payments for repurchases of common stock |
(84,194) |
(67,527) |
(299,883) |
(200,002) |
|||||||||||||
Excess tax benefits related to stock-based |
|||||||||||||||||
compensation |
7,176 |
1,340 |
17,819 |
8,765 |
|||||||||||||
Distributions to noncontrolling shareholders |
(9,703) |
(2,177) |
(21,284) |
(10,055) |
|||||||||||||
Acquisitions of noncontrolling interests in |
|||||||||||||||||
subsidiaries |
(468) |
(155,000) |
(20,481) |
(170,199) |
|||||||||||||
Other |
- |
- |
- |
(90) |
|||||||||||||
Net cash used in financing activities |
(141,306) |
(213,244) |
(170,601) |
(357,214) |
|||||||||||||
Net change in cash and cash equivalents |
26,051 |
44,073 |
(32,106) |
4,189 |
|||||||||||||
Effect of exchange rate changes on cash and |
|||||||||||||||||
cash equivalents |
6,693 |
(3,661) |
6,902 |
(7,253) |
|||||||||||||
Cash and cash equivalents, beginning of period |
89,336 |
106,872 |
147,284 |
150,348 |
|||||||||||||
Cash and cash equivalents, end of period |
$ |
122,080 |
$ |
147,284 |
$ |
122,080 |
$ |
147,284 |
Note: Certain prior period amounts have been reclassified to conform to the current period presentation.
Exhibit A1 - QTD Sales |
||||||||
Henry Schein, Inc. |
||||||||
2012 Fourth Quarter |
||||||||
Sales Summary |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
Q4 2012 over Q4 2011 |
||||||||
Global |
Q4 2012 |
Q4 2011 |
Total Sales Growth |
|||||
Dental |
$ |
1,313,467 |
$ |
1,345,289 |
-2.4% |
|||
Animal Health |
611,179 |
526,217 |
16.1% |
|||||
Medical |
402,435 |
397,917 |
1.1% |
|||||
Total Health Care Distribution |
2,327,081 |
2,269,423 |
2.5% |
|||||
Technology and value-added services |
81,357 |
70,725 |
15.0% |
|||||
Total Global |
$ |
2,408,438 |
$ |
2,340,148 |
2.9% |
|||
North America |
Q4 2012 |
Q4 2011 |
Total Sales Growth |
|||||
Dental |
$ |
807,597 |
$ |
813,378 |
-0.7% |
|||
Animal Health |
281,592 |
255,858 |
10.1% |
|||||
Medical |
380,850 |
374,665 |
1.7% |
|||||
Total Health Care Distribution |
1,470,039 |
1,443,901 |
1.8% |
|||||
Technology and value-added services |
71,323 |
61,619 |
15.7% |
|||||
Total North America |
$ |
1,541,362 |
$ |
1,505,520 |
2.4% |
|||
International |
Q4 2012 |
Q4 2011 |
Total Sales Growth |
|||||
Dental |
$ |
505,870 |
$ |
531,911 |
-4.9% |
|||
Animal Health |
329,587 |
270,359 |
21.9% |
|||||
Medical |
21,585 |
23,252 |
-7.2% |
|||||
Total Health Care Distribution |
857,042 |
825,522 |
3.8% |
|||||
Technology and value-added services |
10,034 |
9,106 |
10.2% |
|||||
Total International |
$ |
867,076 |
$ |
834,628 |
3.9% |
Exhibit A1 - YTD Sales |
||||||||
Henry Schein, Inc. |
||||||||
2012 Fourth Quarter Year to Date |
||||||||
Sales Summary |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
Q4 2012 YTD over Q4 2011 YTD |
||||||||
Global |
Q4 2012 YTD |
Q4 2011 YTD |
Total Sales Growth |
|||||
Dental |
$ |
4,774,482 |
$ |
4,764,898 |
0.2% |
|||
Animal Health |
2,321,151 |
2,010,270 |
15.5% |
|||||
Medical |
1,560,921 |
1,504,454 |
3.8% |
|||||
Total Health Care Distribution |
8,656,554 |
8,279,622 |
4.6% |
|||||
Technology and value-added services |
283,413 |
250,620 |
13.1% |
|||||
Total Global |
$ |
8,939,967 |
$ |
8,530,242 |
4.8% |
|||
North America |
Q4 2012 YTD |
Q4 2011 YTD |
Total Sales Growth |
|||||
Dental |
$ |
2,960,129 |
$ |
2,884,257 |
2.6% |
|||
Animal Health |
1,122,273 |
993,182 |
13.0% |
|||||
Medical |
1,479,775 |
1,417,071 |
4.4% |
|||||
Total Health Care Distribution |
5,562,177 |
5,294,510 |
5.1% |
|||||
Technology and value-added services |
245,385 |
216,279 |
13.5% |
|||||
Total North America |
$ |
5,807,562 |
$ |
5,510,789 |
5.4% |
|||
International |
Q4 2012 YTD |
Q4 2011 YTD |
Total Sales Growth |
|||||
Dental |
$ |
1,814,353 |
$ |
1,880,641 |
-3.5% |
|||
Animal Health |
1,198,878 |
1,017,088 |
17.9% |
|||||
Medical |
81,146 |
87,383 |
-7.1% |
|||||
Total Health Care Distribution |
3,094,377 |
2,985,112 |
3.7% |
|||||
Technology and value-added services |
38,028 |
34,341 |
10.7% |
|||||
Total International |
$ |
3,132,405 |
$ |
3,019,453 |
3.7% |
Exhibit A2 - QTD Sales Growth |
||||||||||
Henry Schein, Inc. |
||||||||||
2012 Fourth Quarter |
||||||||||
Sales Growth Rate Summary |
||||||||||
(unaudited) |
||||||||||
Q4 2012 over Q4 2011 |
||||||||||
Global |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
6.0% |
3.6% |
10.6% |
6.9% |
13.5% |
|||||
Prior Year Extra Week Impact |
-7.5% |
-7.7% |
-7.9% |
-6.9% |
-5.2% |
|||||
Acquisitions |
5.0% |
2.6% |
13.7% |
1.4% |
6.5% |
|||||
Local Currency Sales Growth |
3.5% |
-1.5% |
16.4% |
1.4% |
14.8% |
|||||
Foreign Currency Exchange |
-0.6% |
-0.9% |
-0.3% |
-0.3% |
0.2% |
|||||
Total Sales Growth |
2.9% |
-2.4% |
16.1% |
1.1% |
15.0% |
|||||
Total sales growth excluding |
||||||||||
influenza vaccine sales |
2.9% |
1.3% |
||||||||
Local currency internal sales growth |
||||||||||
excluding influenza vaccine sales |
6.1% |
7.3% |
||||||||
North America |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
9.4% |
7.0% |
18.4% |
7.2% |
15.7% |
|||||
Prior Year Extra Week Impact |
-8.3% |
-9.1% |
-8.3% |
-7.0% |
-5.6% |
|||||
Acquisitions |
1.1% |
1.1% |
0.0% |
1.5% |
5.5% |
|||||
Local Currency Sales Growth |
2.2% |
-1.0% |
10.1% |
1.7% |
15.6% |
|||||
Foreign Currency Exchange |
0.2% |
0.3% |
0.0% |
0.0% |
0.1% |
|||||
Total Sales Growth |
2.4% |
-0.7% |
10.1% |
1.7% |
15.7% |
|||||
Total sales growth excluding |
||||||||||
influenza vaccine sales |
2.4% |
1.8% |
||||||||
Local currency internal sales growth |
||||||||||
excluding influenza vaccine sales |
9.5% |
7.6% |
||||||||
International |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
0.1% |
-1.5% |
3.1% |
2.9% |
-1.0% |
|||||
Prior Year Extra Week Impact |
-6.2% |
-5.7% |
-7.3% |
-6.2% |
-3.1% |
|||||
Acquisitions |
12.0% |
5.0% |
26.7% |
0.0% |
12.9% |
|||||
Local Currency Sales Growth |
5.9% |
-2.2% |
22.5% |
-3.3% |
8.8% |
|||||
Foreign Currency Exchange |
-2.0% |
-2.7% |
-0.6% |
-3.9% |
1.4% |
|||||
Total Sales Growth |
3.9% |
-4.9% |
21.9% |
-7.2% |
10.2% |
Exhibit A2 - YTD Sales Growth |
||||||||||
Henry Schein, Inc. |
||||||||||
2012 Fourth Quarter Year to Date |
||||||||||
Sales Growth Rate Summary |
||||||||||
(unaudited) |
||||||||||
Q4 2012 YTD over Q4 2011 YTD |
||||||||||
Global |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
5.1% |
2.8% |
10.2% |
4.8% |
10.8% |
|||||
Prior Year Extra Week Impact |
-1.5% |
-1.5% |
-1.6% |
-1.5% |
-1.5% |
|||||
Acquisitions |
3.1% |
1.2% |
9.1% |
0.9% |
4.1% |
|||||
Local Currency Sales Growth |
6.7% |
2.5% |
17.7% |
4.2% |
13.4% |
|||||
Foreign Currency Exchange |
-1.9% |
-2.3% |
-2.2% |
-0.4% |
-0.3% |
|||||
Total Sales Growth |
4.8% |
0.2% |
15.5% |
3.8% |
13.1% |
|||||
Total sales growth excluding |
||||||||||
influenza vaccine sales |
5.0% |
4.8% |
||||||||
Local currency internal sales growth |
||||||||||
excluding influenza vaccine sales |
5.3% |
5.9% |
||||||||
North America |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
6.5% |
4.0% |
15.0% |
5.0% |
12.0% |
|||||
Prior Year Extra Week Impact |
-1.8% |
-2.0% |
-2.0% |
-1.5% |
-1.7% |
|||||
Acquisitions |
0.8% |
0.8% |
0.0% |
0.9% |
3.2% |
|||||
Local Currency Sales Growth |
5.5% |
2.8% |
13.0% |
4.4% |
13.5% |
|||||
Foreign Currency Exchange |
-0.1% |
-0.2% |
0.0% |
0.0% |
0.0% |
|||||
Total Sales Growth |
5.4% |
2.6% |
13.0% |
4.4% |
13.5% |
|||||
Total sales growth excluding |
||||||||||
influenza vaccine sales |
5.7% |
5.6% |
||||||||
Local currency internal sales growth |
||||||||||
excluding influenza vaccine sales |
6.9% |
6.2% |
||||||||
International |
Consolidated |
Dental |
Animal Health |
Medical |
Technology/VAS |
|||||
Local Internal Sales Growth |
2.6% |
1.1% |
5.5% |
1.1% |
3.6% |
|||||
Prior Year Extra Week Impact |
-0.9% |
-0.7% |
-1.2% |
-1.3% |
-1.0% |
|||||
Acquisitions |
7.3% |
1.8% |
17.9% |
0.0% |
10.1% |
|||||
Local Currency Sales Growth |
9.0% |
2.2% |
22.2% |
-0.2% |
12.7% |
|||||
Foreign Currency Exchange |
-5.3% |
-5.7% |
-4.3% |
-6.9% |
-2.0% |
|||||
Total Sales Growth |
3.7% |
-3.5% |
17.9% |
-7.1% |
10.7% |
Exhibit B |
|||||||||||||||||
Henry Schein, Inc. |
|||||||||||||||||
2012 Fourth 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) |
|||||||||||||||||
Fourth Quarter |
YTD |
||||||||||||||||
% |
% |
||||||||||||||||
2012 |
2011 |
Growth |
2012 |
2011 |
Growth |
||||||||||||
From Net Income Attributable to Henry Schein, Inc. |
|||||||||||||||||
Net Income attributable to Henry Schein, Inc. |
$ |
112,467 |
$ |
104,730 |
7.4 |
% |
$ |
388,076 |
$ |
367,661 |
5.6 |
% |
|||||
Diluted EPS from Net Income attributable to Henry |
|||||||||||||||||
Schein, Inc. |
$ |
1.26 |
$ |
1.15 |
9.6 |
% |
$ |
4.32 |
$ |
3.97 |
8.8 |
% |
|||||
Non-GAAP Adjustments (after-tax) |
|||||||||||||||||
Restructuring costs |
$ |
- |
$ |
- |
$ |
10,537 |
$ |
- |
|||||||||
Net Income attributable to Henry Schein, Inc. |
$ |
0 |
$ |
0 |
$ |
10,537 |
$ |
0 |
|||||||||
Diluted EPS from Net Income attributable to Henry |
|||||||||||||||||
Schein, Inc. |
$ |
0.00 |
$ |
0.00 |
$ |
0.12 |
$ |
0.00 |
|||||||||
Adjusted Results From Net Income Attributable to Henry Schein, Inc. |
|||||||||||||||||
Net Income attributable to Henry Schein, Inc. |
$ |
112,467 |
$ |
104,730 |
7.4 |
% |
$ |
398,613 |
$ |
367,661 |
8.4 |
% |
|||||
Diluted EPS from Net Income attributable to Henry |
|||||||||||||||||
Schein, Inc. |
$ |
1.26 |
$ |
1.15 |
9.6 |
% |
$ |
4.44 |
$ |
3.97 |
11.8 |
% |
This non-GAAP comparison is being presented in order to provide a more comparable basis for analysis. Earnings per share numbers may not sum due to rounding.
SOURCE Henry Schein, Inc.
Investors: Steven Paladino, Executive Vice President and Chief Financial Officer, steven.paladino@henryschein.com, +1-631-843-5500, or Carolynne Borders, Vice President, Investor Relations, carolynne.borders@henryschein.com, +1-631-390-8105; or Media, Susan Vassallo, Vice President, Corporate Communications, susan.vassallo@henryschein.com, +1-631- 843-5562