8-K

HENRY SCHEIN INC (HSIC)

8-K 2022-05-03 For: 2022-05-03
View Original
Added on April 04, 2026

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON,

D.C. 20549

FORM

8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):

May 3, 2022

Henry Schein, Inc.

(Exact name of registrant as specified in its charter)

Delaware

(State or other jurisdiction

of incorporation)

0-27078

(Commission

File Number)

11-3136595

(IRS Employer

Identification No.)

135 Duryea Road

,

Melville

,

New York

(Address of principal executive offices)

11747

(Zip Code)

Registrant’s telephone number, including area code: (

631

)

843-5500

(Former name or former address, if changed since last

report.)

Check the appropriate box

below if the

Form 8-K filing is intended to simultaneously satisfy

the filing obligation of

the registrant under any

of the following provisions:

Written communications pursuant

to Rule 425

under the Securities

Act (17 CFR 230.425)

Soliciting material pursuant to

Rule 14a-12 under

the Exchange Act (17

CFR 240.14a-12)

Pre-commencement communications pursuant to

Rule 14d-2(b) under

the Exchange Act

(17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to

Rule 13e-4(c) under the

Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to

Section 12(b) of the

Act:

Title of each class

Trading

Symbol(s)

Name of each exchange

on which registered

Common Stock, par value $.01 per share

HSIC

The

Nasdaq

Global Select Market

Indicate by check mark whether the registrant is an emerging growth

company as defined in Rule 405 of the Securities Act

of 1933 (§230.405 of this chapter) or Rule 12b-2

of the Securities Exchange Act of 1934 (§240.12b-2 of

this chapter).

Emerging growth company

If an

emerging

growth

company,

indicate by

check mark

if the

registrant has

elected not

to use

the

extended transition

period

for complying

with any

new

or

revised

financial accounting standards provided pursuant to Section 13(a) of

the Exchange Act.

Item 2.02.

Results of Operations and Financial Condition.

On May 3, 2022, Henry Schein, Inc. issued a press release reporting the financial results for

the three months ended March 26,

2022.

The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated

herein by reference.

The information in this Item 2.02 and the press release attached as Exhibit 99.1 are

considered furnished to the Securities and

Exchange Commission and are not deemed filed for purposes of Section

18 of the Securities Exchange Act of 1934, as amended.

Item 9.01.

Financial Statements and Exhibits

(a)

Not applicable.

(b)

Not applicable.

(c)

Not applicable.

(d)

Exhibit 99.1 – Press Release dated May 3, 2022.

Exhibit 104 - Cover Page Interactive Data File (embedded within the Inline

XBRL document)

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has

duly caused this report to be signed on its

behalf by the undersigned hereunto duly authorized.

HENRY SCHEIN, INC.

By:

/s/ Ronald N. South

Ronald N. South

Senior Vice President and

Chief Financial Officer

(Authorized Signatory and Principal

Financial and Accounting Officer)

May 3, 2022

EXHIBIT INDEX

Exhibit No.

Description

99.1

Press Release dated May 3, 2022.

exhibit991

exhibit991p1i1.jpg exhibit991p1i0.gif

-1-

more

FOR IMMEDIATE RELEASE

HENRY SCHEIN REPORTS RECORD FIRST-QUARTER

2022 FINANCIAL RESULTS

Total first-quarter 2022 net sales of $3.2 billion up 8.7% compared with first-quarter 2021

GAAP diluted EPS of $1.30 compared with first-quarter 2021 GAAP diluted

EPS of $1.16 and first-quarter

2021 non-GAAP diluted EPS of $1.24

Affirms full-year 2022 GAAP diluted EPS guidance of $4.75 to $4.91,

reflecting growth of 7% to 10% over

full-year 2021 GAAP diluted EPS and growth of 5% to 9% over full-year 2021

non-GAAP diluted EPS

MELVILLE, N.Y.,

May 3, 2022 –

Henry Schein, Inc. (Nasdaq: HSIC), the world’s largest provider of health care solutions

to office-based dental and medical practitioners, today reported record first-quarter financial

results.

“2022 is off to a strong start with record first-quarter financial results as we successfully

execute on our new 2022-

2024 strategic plan,” said Stanley M. Bergman, Chairman of the Board and Chief Executive

Officer of Henry Schein. “We

are affirming our full-year 2022 GAAP diluted EPS guidance of $4.75 to $4.91, reflecting

the solid growth and stability of

our businesses.”

“First-quarter growth in our dental business was driven by strong global

equipment sales as dentists continued to

invest in their practices,

and consumable merchandise sales recovered well during the second

half of the quarter,” said Mr.

Bergman.

“In North America, we believe consumable merchandise sales

were impacted by lower patient traffic in January as

a result of COVID-19 but were progressively stronger in February and March.

Our international consumable merchandise

sales were impacted by similar trends as in North America.

“Global Medical sales were excellent as we achieved further penetration into

existing customer accounts.

Internal

sales growth in local currencies,

excluding personal protective equipment (PPE) and COVID-19

related products,

continued

to be strong.

“Growth within Henry Schein One continues to be driven primarily

by a recovery in patient traffic to dental offices,

which generates demand for our revenue cycle management solutions,

and from cloud-based solutions that create flexible,

scalable services to drive greater efficiency and engagement,” said Mr. Bergman.

-2-

more

First-Quarter Results

Total

net sales

for the quarter ended March 26, 2022, were $3.2 billion, up 8.7%

compared with the first quarter of

  1. The 8.7% increase included 7.7% internal growth in local currencies,

2.4% growth from acquisitions and a

1.4% decline related to foreign currency exchange. (See Exhibit A for details

of sales growth.)

First-quarter internal

sales growth in local currencies when excluding sales of PPE and COVID-19

related products was 8.9% compared

with the prior year.

GAAP net income

attributable to Henry Schein, Inc. for the first quarter of 2022 was $181

million, or $1.30 per

diluted share, compared with first-quarter 2021 GAAP net income

attributable to Henry Schein, Inc. of $166 million,

or $1.16 per diluted share,

and first-quarter 2021 non-GAAP net income attributable to Henry Schein,

Inc. of $178

million, or $1.24 per diluted share. (See Exhibit B for a reconciliation of GAAP

net income

and diluted EPS to non-

GAAP net income and diluted EPS.)

Global Dental sales

for the first quarter of 2022 of $1.8 billion increased 2.2% compared with

the prior-year period.

Internally generated sales in local currencies increased 3.5% with 0.9%

growth from acquisitions and a 2.2%

decline

related to foreign currency exchange. The 3.5% internal growth in

local currencies included growth of 4.8% in North

America and 1.8% internationally.

Global Dental consumable merchandise internal sales growth

was 1.3% in local currencies.

Excluding

sales of PPE and COVID-19 related products, internal sales growth

in local currencies was 4.7%.

Global

Dental equipment internal sales growth

was 11.9% in local currencies.

North America dental consumable merchandise internal sales in local

currencies increased 2.6%, or

7.3% when excluding sales of PPE and COVID-19 related products.

North America dental

equipment internal sales in local currencies increased 13.2%.

Internationally, dental consumable merchandise internal sales in local currencies decreased 0.5% and

increased 1.3% when excluding sales of PPE and COVID-19 related products.

International dental

equipment internal sales in local currencies increased 10.1%.

Global Medical sales

for the first quarter of 2022 of $1.2 billion increased 18.3% compared

with the comparable

period last year. Internally generated sales in local currencies increased 14.7% as Henry Schein achieved further

penetration into existing accounts, with 3.8% growth from acquisitions

and a 0.2% decline related to foreign currency

exchange. While this growth was bolstered by sales of COVID-19

test kits, internal sales in local currencies

increased 14.5%

when excluding sales of PPE and COVID-19 related products.

Global Technology and Value

-Added Services sales

of $179 million, driven by the strength of Henry Schein One,

increased 23.4%

compared with the prior-year quarter and included 11.1%

internal sales growth in local currencies,

13.0% growth from acquisitions,

and a 0.7% decline related to foreign currency exchange.

Stock Repurchase Plan

During the first quarter of 2022, the Company did not repurchase any

shares of its common stock. At quarter-end,

Henry Schein had approximately $200 million authorized and available for

future share repurchases.

-3-

more

Financial Guidance

Henry Schein today affirms guidance for 2022 GAAP diluted EPS.

Financial guidance is as follows:

2022 GAAP diluted EPS attributable to Henry Schein, Inc. is expected

to be $4.75 to $4.91,

reflecting growth of 7%

to 10% compared with 2021 GAAP diluted EPS of $4.45 and growth of 5%

to 9% compared with 2021 non-GAAP

diluted EPS of $4.52.

2022 full year sales growth is expected to be approximately 5% to 8% over

  1. This compares with previously

communicated expected growth of 6% to 8% over 2021 and primarily reflects

the latest foreign exchange rates and a

decrease in sales of COVID-19 test kits.

Guidance for 2022

GAAP diluted EPS and sales growth is for completed or previously

announced acquisitions and

does not include the impact of future share repurchases,

potential future acquisitions or restructuring expenses,

if any.

Guidance also assumes that foreign currency exchange rates will remain generally

consistent with current levels, that

end markets will remain stable and are consistent with current

market conditions,

and that there are no material

adverse market changes associated with COVID-19.

First-Quarter 2022 Conference Call Webcast

The Company will hold a conference call to discuss first-quarter 2022 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 by visiting

www.henryschein.com/IRwebcasts

. In addition, a replay will be available beginning shortly

after the call has ended for a

period of one week.

About Henry Schein, Inc.

Henry Schein, Inc. (Nasdaq: HSIC) is a solutions company for health care

professionals powered by a network of

people and technology. With nearly 22,000

Team Schein Members

worldwide, the Company's network of trusted advisors

provides more than 1 million customers globally with more than 300 valued

solutions that help improve operational success

and clinical outcomes. Our Business, Clinical, Technology, and Supply Chain solutions help office-based

dental

and

medical

practitioners work more efficiently so they can provide quality care more effectively. These solutions also support

dental

laboratories

,

government and institutional health care clinics

, as well as other alternate care sites.

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.

-4-

more

A FORTUNE 500 Company and a member of the S&P 500® index, Henry Schein is headquartered in Melville,

N.Y.,

and has operations or affiliates in 32 countries and territories. The Company's sales

reached $12.4 billion in 2021, and

have grown at a compound annual rate of approximately 12.5 percent since Henry

Schein became a public company in 1995.

For more information, visit Henry Schein at

www.henryschein.com

,

Facebook.com/HenrySchein

,

Instagram.com/HenrySchein

, and

Twitter.com/HenrySchein

.

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 include EPS guidance and are

generally identified by the use of such terms as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “forecast,”

“project,” “anticipate,” “to be,” “to make” or other comparable

terms. A fuller discussion of our operations, financial

condition and status of litigation matters, 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, including our Annual Report

on Form 10-K, 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. Forward

looking statements include the overall impact of the Novel Coronavirus Disease

2019 (COVID-19) on the Company, its

results of operations, liquidity and financial condition (including any

estimates of the impact on these items), the rate and

consistency with which dental and other practices resume or maintain

normal operations in the United States and

internationally, expectations regarding PPE and COVID-19 related product sales and inventory levels, whether additional

resurgences or variants of the virus will adversely impact the resumption of normal operations,

whether vaccine mandates

will adversely impact the Company (by disrupting our workforce

and/or business), whether supply chain disruptions will

adversely impact our business, the impact of restructuring programs as well

as of any future acquisitions, and more generally

current expectations regarding performance in current and future periods.

Forward looking statements also include the (i)

ability of the Company to have continued access to a variety of COVID-19

test types, expectations regarding COVID-19 test

sales, demand and inventory levels, as well as the efficacy or relative efficacy of the test results given

that the test efficacy

has not been, or will not have been, independently verified under normal

FDA procedures and (ii) potential for the Company

to distribute the COVID-19 vaccines and ancillary supplies.

Risk factors and uncertainties that could cause actual results to differ materially from

current and historical results

include, but are not limited to: risks associated with COVID-19

and any variants thereof, as well as other disease outbreaks,

epidemics, pandemics, or similar wide-spread public health concerns

and other natural disasters; our dependence on third

parties for the manufacture and supply of our products; our ability to

develop or acquire and maintain and protect new

products (particularly technology products) and technologies that achieve

market acceptance with acceptable margins;

transitional challenges associated with acquisitions, dispositions and

joint ventures, including the failure to achieve

anticipated synergies/benefits; financial and tax risks associated with acquisitions,

dispositions and joint ventures; certain

provisions in our governing documents that may discourage third-party

acquisitions of us; effects of a highly competitive

(including, without limitation, competition from third-party online commerce

sites) and consolidating market; the repeal or

judicial prohibition on implementation of the Affordable Care Act; changes

in the health care industry; 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

and political conditions, including international

trade agreements, potential trade barriers and terrorism; failure to

comply with existing and future regulatory requirements;

risks associated with the EU Medical Device Regulation; failure to comply with

laws and regulations relating to health care

fraud or other laws and regulations; failure to comply with laws and regulations

relating to the collection, storage and

processing of sensitive personal information or standards in electronic

health records or transmissions; changes in tax

legislation; risks related to product liability, intellectual property and other claims; litigation risks; new or unanticipated

litigation developments and the status of litigation matters; risks associated

with customs policies or legislative import

restrictions; cyberattacks or other privacy or data security breaches;

risks associated with our global operations; our

-5-

more

dependence on our senior management, employee hiring and retention,

and our relationships with customers, suppliers and

manufacturers; and disruptions in financial markets.

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 the

press release, the non-GAAP measures have been reconciled to and should be

considered together with the Consolidated

Statements of Income. Management believes that non-GAAP

financial measures provide investors with useful supplemental

information about the financial performance of our business, enable comparison

of financial results between periods where

certain items may vary independent of business performance and allow for greater

transparency with respect to key metrics

used by management in operating our business. These non-GAAP

financial measures are presented solely for informational

and comparative purposes and should not be regarded as a replacement for corresponding,

similarly captioned, GAAP

measures.

CONTACTS:

Investors

Ronald N. South

Senior Vice President and Chief Financial Officer

ronald.south@henryschein.com

(631) 845-2802

Graham Stanley

Vice President, Investor Relations and Strategic Financial Project Officer

graham.stanley@henryschein.com

(631) 843-5963

Media

Ann Marie Gothard

Vice President, Global Corporate Media Relations

annmarie.gothard@henryschein.com

(631) 390-8169

(TABLES TO FOLLOW)

-6-

more

HENRY SCHEIN, INC.

CONDENSED CONSOLIDATED

STATEMENTS

OF INCOME

(in millions,

except share and per share data)

(unaudited)

Three Months Ended

March 26,

March 27,

2022

2021

Net sales

$

3,179

$

2,925

Cost of sales

2,206

2,034

Gross profit

973

891

Operating expenses:

Selling, general and administrative

682

614

Depreciation and amortization

47

44

Restructuring costs

-

3

Operating income

244

230

Other income (expense):

Interest income

2

2

Interest expense

(7)

(6)

Income before taxes, equity in earnings of affiliates and noncontrolling interests

239

226

Income taxes

(57)

(57)

Equity in earnings of affiliates

4

6

Net income

186

175

Less: Net income attributable to noncontrolling interests

(5)

(9)

Net income attributable to Henry Schein, Inc.

$

181

$

166

Earnings per share attributable to Henry Schein, Inc.:

Basic

$

1.31

$

1.17

Diluted

$

1.30

$

1.16

Weighted-average common

shares outstanding:

Basic

137,296,581

142,298,387

Diluted

139,237,472

143,397,724

-7-

more

HENRY SCHEIN, INC.

CONDENSED CONSOLIDATED

BALANCE SHEETS

(in millions, except share data)

March 26,

December 25,

2022

2021

(unaudited)

ASSETS

Current assets:

Cash and cash equivalents

$

126

$

118

Accounts receivable, net of reserves of $70 and $67

1,444

1,452

Inventories, net

1,871

1,861

Prepaid expenses and other

389

413

Total current assets

3,830

3,844

Property and equipment, net

358

366

Operating lease right-of-use assets

331

325

Goodwill

2,857

2,854

Other intangibles, net

644

668

Investments and other

427

424

Total assets

$

8,447

$

8,481

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

914

$

1,054

Bank credit lines

90

51

Current maturities of long-term debt

3

11

Operating lease liabilities

76

76

Accrued expenses:

Payroll and related

326

385

Taxes

174

137

Other

561

593

Total current liabilities

2,144

2,307

Long-term debt

773

811

Deferred income taxes

40

42

Operating lease liabilities

277

268

Other liabilities

376

377

Total liabilities

3,610

3,805

Redeemable noncontrolling interests

613

613

Commitments and contingencies

Stockholders' equity:

Preferred stock, $0.01 par value, 1,000,000 shares authorized,

none outstanding

-

-

Common stock, $0.01 par value, 480,000,000 shares authorized,

137,708,809 outstanding on March 26, 2022 and

137,145,558 outstanding on December 25, 2021

1

1

Additional paid-in capital

-

-

Retained earnings

3,759

3,595

Accumulated other comprehensive loss

(168)

(171)

Total Henry Schein, Inc. stockholders' equity

3,592

3,425

Noncontrolling interests

632

638

Total stockholders' equity

4,224

4,063

Total liabilities, redeemable noncontrolling

interests and stockholders' equity

$

8,447

$

8,481

-8-

more

HENRY SCHEIN, INC.

CONDENSED CONSOLIDATED

STATEMENTS

OF CASH FLOWS

(in millions, unaudited)

Three Months Ended

March 26,

March 27,

2022

2021

Cash flows from operating activities:

Net income

$

186

$

175

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

55

49

Stock-based compensation expense

12

13

Provision for (benefit from) losses on trade and other accounts receivable

1

(3)

Provision for (benefit from) deferred income taxes

(3)

11

Equity in earnings of affiliates

(4)

(6)

Distributions from equity affiliates

4

5

Changes in unrecognized tax benefits

4

3

Other

(7)

-

Changes in operating assets and liabilities, net of acquisitions:

Accounts receivable

16

119

Inventories

(9)

(78)

Other current assets

26

(45)

Accounts payable and accrued expenses

(188)

(180)

Net cash provided by operating activities

93

63

Cash flows from investing activities:

Purchases of fixed assets

(19)

(14)

Payments related to equity investments and business

acquisitions, net of cash acquired

(5)

(204)

Proceeds from loan to affiliate

4

-

Other

(7)

(5)

Net cash used in investing activities

(27)

(223)

Cash flows from financing activities:

Net change in bank borrowings

30

-

Principal payments for long-term debt

(53)

(18)

Proceeds from issuance of stock upon exercise of stock options

2

-

Payments for repurchases of common stock

-

(89)

Payments for taxes related to shares withheld for employee taxes

(26)

(6)

Distributions to noncontrolling shareholders

(5)

(7)

Acquisitions of noncontrolling interests in subsidiaries

(10)

-

Net cash used in financing activities

(62)

(120)

Effect of exchange rate changes on cash and cash equivalents

4

3

Net change in cash and cash equivalents

8

(277)

Cash and cash equivalents, beginning of period

118

421

Cash and cash equivalents, end of period

$

126

$

144

-9-

more

Exhibit A - First Quarter Sales

Henry Schein, Inc.

2022 First Quarter

Sales Summary

(in millions)

(unaudited)

Q1 2022 over Q1 2021

Global

Q1 2022

Q1 2021

Total Sales

Growth

Foreign

Exchange

Growth

Local

Currency

Growth

Acquisition

Growth

Local

Internal

Growth

Dental Merchandise

$

1,426

$

1,421

0.4%

-2.0%

2.4%

1.1%

1.3%

Dental Equipment

402

368

9.0%

-3.0%

12.0%

0.1%

11.9%

Total Dental

1,828

1,789

2.2%

-2.2%

4.4%

0.9%

3.5%

Medical

1,172

991

18.3%

-0.2%

18.5%

3.8%

14.7%

Total Health Care Distribution

3,000

2,780

7.9%

-1.5%

9.4%

1.9%

7.5%

Technology and value-added services

179

145

23.4%

-0.7%

24.1%

13.0%

11.1%

Total Global

$

3,179

$

2,925

8.7%

-1.4%

10.1%

2.4%

7.7%

North America

Q1 2022

Q1 2021

Total Sales

Growth

Foreign

Exchange

Growth

Local

Currency

Growth

Acquisition

Growth

Local

Internal

Growth

Dental Merchandise

$

866

$

834

3.8%

0.0%

3.8%

1.2%

2.6%

Dental Equipment

239

211

13.2%

0.0%

13.2%

0.0%

13.2%

Total Dental

1,105

1,045

5.7%

0.0%

5.7%

0.9%

4.8%

Medical

1,150

963

19.4%

0.0%

19.4%

3.9%

15.5%

Total Health Care Distribution

2,255

2,008

12.3%

0.0%

12.3%

2.4%

9.9%

Technology and value-added services

156

124

25.6%

0.0%

25.6%

15.3%

10.3%

Total North America

$

2,411

$

2,132

13.1%

0.0%

13.1%

3.1%

10.0%

International

Q1 2022

Q1 2021

Total Sales

Growth

Foreign

Exchange

Growth

Local

Currency

Growth

Acquisition

Growth

Local

Internal

Growth

Dental Merchandise

$

560

$

587

-4.5%

-4.9%

0.4%

0.9%

-0.5%

Dental Equipment

163

157

3.3%

-7.0%

10.3%

0.2%

10.1%

Total Dental

723

744

-2.8%

-5.3%

2.5%

0.7%

1.8%

Medical

22

28

-20.6%

-5.5%

-15.1%

0.0%

-15.1%

Total Health Care Distribution

745

772

-3.5%

-5.4%

1.9%

0.7%

1.2%

Technology and value-added services

23

21

10.7%

-5.0%

15.7%

0.0%

15.7%

Total International

$

768

$

793

-3.1%

-5.3%

2.2%

0.6%

1.6%

Note: Certain prior period amounts have been reclassified to

conform to the current period presentation.

-10-

Exhibit B

Henry Schein, Inc.

2022 First Quarter

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 millions, except per share data)

(unaudited)

First Quarter

%

2022

2021

Growth

Net Income attributable to Henry Schein, Inc.

$

181

$

166

8.7

%

Diluted EPS attributable to Henry Schein, Inc.

$

1.30

$

1.16

12.1

%

Non-GAAP Adjustments

Restructuring costs - Pre-tax (1)

$

-

$

3

Income tax benefit for restructuring costs (1)

-

(1)

Settlement and litigation costs - Pre-tax (2)

-

13

Income tax benefit for settlement and litigation costs

(2)

-

(3)

Total

non-GAAP adjustments to Net Income

$

-

$

12

Non-GAAP adjustments to diluted EPS

$

-

$

0.08

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

$

181

$

178

1.5

%

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

$

1.30

$

1.24

4.8

%

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 Q1 2021

restructuring costs of $3 million, net of $1 million tax expense, resulting

in an after-tax effect of $2 million.

(2)

Represents a Q1 2021 pre-tax charge of $13 million, related to settlement

and litigation costs, net of a tax benefit of $3 million,

resulting in a net after-tax charge of $10 million.