8-K
HENRY SCHEIN INC (HSIC)
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): August 3, 2021
| Henry Schein, Inc. |
|---|
(Exact name of registrant as specified in its charter)
| Delaware<br><br>(State or other jurisdiction<br><br>of incorporation) | 0-27078<br><br>(Commission<br><br>File Number) | 11-3136595<br><br>(IRS Employer<br><br>Identification No.) |
|---|---|---|
| 135 Duryea Road, Melville, New York<br><br>(Address of principal executive offices) | 11747<br><br>(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<br><br>Symbol(s) | Name of each exchange<br><br>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 August 3, 2021, Henry Schein, Inc. issued a press release reporting the financial results for the three and six months ended June 26, 2021. 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 August 3, 2021.
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/ Steven Paladino |
| Steven Paladino | |
| Executive Vice President and | |
| Chief Financial Officer | |
| (principal financial and accounting | |
| officer) |
August 3, 2021
EXHIBIT INDEX
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release dated August 3, 2021. |
FOR IMMEDIATE RELEASE
HENRY SCHEIN REPORTS RECORD SECOND-QUARTER2021 FINANCIAL RESULTS
FROM CONTINUING OPERATIONS
· Totalnet sales of $3.0 billion up 76.2% versus prior year and up 21.2% versus 2019
· GAAPdiluted EPS from continuing operations of $1.10 versus prior-year GAAP loss perdiluted share from continuing operations of $0.08
· Non-GAAPdiluted EPS from continuing operations of $1.11 versus prior-year non-GAAPdiluted EPS from continuing operations of $0.00
· Reflectingstrong first-half financial results, raises guidance for 2021 non-GAAP diluted EPSfrom continuing operations to be at or above $3.85, representing a floor forfiscal 2021
MELVILLE, N.Y., August 3, 2021 – Henry Schein, Inc. (Nasdaq: HSIC), the world’s largest provider of health care solutions to office-based dental and medical practitioners, today reported record second-quarter financial results from continuing operations. Results from continuing operations exclude contributions from Henry Schein’s former Animal Health business, which was spun off in February 2019 to form a new publicly traded company, Covetrus (Nasdaq: CVET).
Total net sales for the quarter ended June 26, 2021, were $3.0 billion, up 76.2% compared with the second quarter of 2020, when a significant number of dental and medical practices suspended activity because of the COVID-19 pandemic. The 76.2% increase included 65.5% internal growth in local currencies, 5.5% growth from acquisitions and 5.2% growth related to foreign currency exchange. When compared with the pre-pandemic second quarter of 2019, sales were up 21.2% and included 15.2% internal growth in local currencies, 4.2% growth from acquisitions and 1.8% growth related to foreign currency exchange. Exhibit A provides details of sales growth, including comparisons with 2020. Note that Exhibit A-1 contains details of sales performance compared with 2019.
GAAP net income attributable to Henry Schein, Inc. from continuing operations for the second quarter of 2021 was $155.7 million, or $1.10 per diluted share, compared with prior-year GAAP net loss from continuing operations of $11.4 million, or $0.08 per diluted share. Non-GAAP net income from continuing operations for the second quarter of 2021 was $157.3 million, or $1.11 per diluted share, compared with prior-year non-GAAP net income from continuing operations of $0.6 million, or $0.00 per diluted share. Exhibit B provides a reconciliation of GAAP net income and diluted EPS from continuing operations to non-GAAP net income and diluted EPS from continuing operations.
-1-
more
“We are pleased to report record second-quarter financial results as we continue to execute on our key strategies. Strengthening demand in the global dental and medical markets drove strong year-over-year increases in sales versus the prior year when many of our customers had temporarily closed their offices. Notably, compared with a pre-COVID-19 environment in the second quarter of 2019, Henry Schein’s worldwide internal sales in local currencies increased by 15.2%,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein. “We are also pleased with operating margin expansion that reflects a favorable product mix as well as operating expense leverage.”
Mr. Bergman continued, “With solid execution in the first half of 2021 and a favorable outlook for the remainder of the fiscal year, we are raising our guidance for 2021 non-GAAP diluted EPS from continuing operations to be at or above $3.85, representing a floor for fiscal 2021. We will continue to monitor any potential impact to our business as a result of COVID-19.”
Global Dental sales for the second quarter of 2021 of $1.9 billion increased 102.9% versus the prior-year period. In local currencies, internally generated sales increased 87.0% with 7.3% growth from acquisitions and 8.6% growth related to foreign currency exchange. The 87.0% internal growth in local currencies included an increase of 105.3% in North America and an increase of 64.9% internationally.
Global Dental consumable merchandise internal sales increased 90.5% in local currencies. Excluding sales of personal protective equipment (PPE) and COVID-19 related products, growth was 96.2%. In North America, dental consumable merchandise internal sales in local currencies increased 112.5%, or 119.1% excluding sales of PPE and COVID-19 related products, and dental equipment internal sales in local currencies increased 82.0%. Internationally, dental consumable merchandise internal sales in local currencies increased 64.4%, or 70.2% excluding sales of PPE and COVID-19 related products, and dental equipment internal sales in local currencies increased 66.6%.
“Global dental sales experienced strong growth, with gains in both consumable merchandise and equipment. More specifically, consumable merchandise sales in North America and in our international markets experienced double-digit growth versus the same period in 2019,” noted Mr. Bergman. “Compared with the second quarter of 2019, North America dental equipment sales growth was modest, primarily reflecting delays with certain U.S. manufacturers of chairs, units and lights, resulting in longer lead times. We reported strong equipment growth in our international markets with no significant delays. Our overall dental sales performance reflects a continued recovery in patient traffic compared to pre-pandemic levels, and we remain optimistic about dental practices investing in technology and equipment over the long term.”
Global Medical sales for the second quarter of 2021 of $904.8 million increased 46.5% versus the comparable period last year, consisting of 43.5% internal growth in local currencies, 2.6% growth from acquisitions and 0.4% growth related to foreign currency exchange. Excluding sales of PPE and COVID-19 related products, internal sales in local currencies increased 39.1%.
“We believe our medical sales continued to outpace end-market performance with broad-based growth versus the same period in 2019, including growth in medical-surgical, equipment, and laboratory product sales. We continue to expand our medical business beyond core distribution with a differentiated solutions offering that serves low acuity segments of the market, which is the most cost-efficient setting for delivering care,” remarked Mr. Bergman.
-2-
more
Global Technology and Value-Added Services sales of $152.1 million increased 44.5% versus the prior-year quarter and included 33.0% internal sales growth in local currencies, 8.9% growth from acquisitions and 2.6% growth related to foreign currency exchange.
“Global Technology and Value-Added Services sales continued to improve from the early days of the pandemic when patient traffic was hardest hit. During the second quarter, Henry Schein One, the largest contributor to sales in this business, reported record-high quarterly revenue. In addition, our financial services business delivered strong growth, primarily driven by practice transitions revenue,” noted Mr. Bergman.
Stock Repurchase Plan
During the second quarter of 2021, the Company repurchased approximately 1.5 million shares of its common stock at an average price of $72.98 per share, for a total of approximately $113 million. The impact of the repurchase of shares on second-quarter diluted EPS was immaterial. At the end of the second quarter, Henry Schein had approximately $400 million authorized and available for future stock repurchases.
Year-to-Date Financial Results
Net sales from continuing operations for the first half of 2021 were $5.9 billion, an increase of 43.2% compared with the first half of 2020. The 43.2% increase included 35.6% internal growth in local currencies, 4.2% growth from acquisitions and 3.4% growth related to foreign currency exchange. When compared with the first half of 2019, sales increased 22.5% and included 16.3% internal growth in local currencies, 4.8% growth from acquisitions and 1.4% growth related to foreign currency exchange.
Net income attributable to Henry Schein, Inc. from continuing operations for the first half of 2021 was $321.7 million, or $2.26 per diluted share, compared with net income from continuing operations of $119.2 million, or $0.84 per diluted share, for the first half of 2020. Non-GAAP net income from continuing operations for the first half of 2021 was $335.1 million, or $2.35 per diluted share, compared with non-GAAP net income from continuing operations of $134.7 million, or $0.94 per diluted share, for the first half of 2020. Non-GAAP results for the first half of 2021 and 2020 exclude certain items noted in Exhibit B, which provides a reconciliation of GAAP net income and diluted EPS from continuing operations to non-GAAP net income and diluted EPS from continuing operations.
Financial Guidance
Henry Schein today raised guidance for 2021 non-GAAP diluted EPS from continuing operations. At this time, the Company is not providing guidance for 2021 GAAP diluted EPS from continuing operations as it is unable to provide without unreasonable effort an estimate of costs related to an ongoing restructuring initiative, including the corresponding tax effect. Financial guidance is as follows:
-3-
more
· 2021 non-GAAP diluted EPS from continuing operations attributable to Henry Schein, Inc. is now expected to be at or above $3.85, representing a floor for fiscal 2021. This compares with previous guidance for non-GAAP diluted EPS from continuing operations attributable to Henry Schein, Inc. to be at or above $3.70.
· Guidance for 2021 non-GAAP 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 future share repurchases, potential future acquisitions, if any, or restructuring expenses. Guidance also assumes foreign exchange rates that are generally consistent with current levels, and that end markets remain stable and are consistent with current market conditions. Guidance assumes no material adverse market changes associated with COVID-19.
Adjustments to Projected2021 Non-GAAP Diluted EPS
The Company has provided guidance for 2021 non-GAAP diluted EPS from continuing operations, as noted above. A reconciliation to the Company’s projected 2021 diluted EPS from continuing operations prepared on a GAAP basis is not provided because the Company is unable to provide without unreasonable effort an estimate of costs related to an ongoing restructuring initiative to mitigate stranded costs and drive additional operating efficiencies, including the corresponding tax effect that will be included in the Company’s 2021 diluted EPS from continuing operations prepared on a GAAP basis. The inability to provide these reconciliations is due to the uncertainty and inherent difficulty of predicting the occurrence, magnitude, financial impact and timing of related costs. Management does not believe these items are representative of the Company’s underlying business performance. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Second-Quarter 2021 Conference Call Webcast
The Company will hold a conference call to discuss second-quarter 2021 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 approximately 21,000 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.
-4-
more
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.
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 $10.1 billion in 2020, and have grown at a compound annual rate of approximately 12 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-LookingStatements 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 personal protective equipment (“PPE”) and COVID-19 related product sales and inventory levels and whether additional resurgences or variants of the virus will adversely impact the resumption of normal operations, 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 make additional testing available, the nature of those tests and the number of tests intended to be made available and the timing for availability, the nature of the target market, 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 or acts of terrorism; 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 potential 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 and potential trade barriers; failure to comply with existing and future regulatory requirements;
-5-
more
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 confidentiality of sensitive personal information or standards in electronic health records or transmissions; changes in tax legislation; litigation risks; new or unanticipated litigation developments and the status of litigation matters; cyberattacks or other privacy or data security breaches; risks associated with our global operations; our dependence on our senior management, as well as employee hiring and retention; 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 this press release, the non-GAAP measures have been reconciled to and should be considered together with the Consolidated Statements of Income. Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.
CONTACTS: Investors
Steven Paladino
Executive Vice President and Chief Financial Officer
steven.paladino@henryschein.com
(631) 843-5500
Carolynne Borders
Vice President, Investor Relations
carolynne.borders@henryschein.com
(631) 390-8105
Media
Ann Marie Gothard
Vice President, Corporate Media Relations
annmarie.gothard@henryschein.com
(631) 390-8169
(TABLES TO FOLLOW)
-6-
more
HENRY SCHEIN,INC.
CONSOLIDATEDSTATEMENTS OF INCOME
(in thousands,except per share data)
(unaudited)
| Three Months Ended | Six Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| June 26, | June 27, | June 26, | June 27, | ||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||
| Net sales | $ | 2,967,223 | $ | 1,684,399 | $ | 5,892,184 | $ | 4,113,270 | |||
| Cost of sales | 2,077,472 | 1,230,133 | 4,111,582 | 2,912,990 | |||||||
| Gross profit | 889,751 | 454,266 | 1,780,602 | 1,200,280 | |||||||
| Operating<br> expenses: | **** | **** | |||||||||
| Selling, general<br> and administrative | 678,801 | 445,765 | 1,336,793 | 1,013,127 | |||||||
| Restructuring<br> costs | 604 | 15,934 | 3,535 | 20,721 | |||||||
| Operating income<br> (loss) | 210,346 | (7,433) | 440,274 | 166,432 | |||||||
| Other income<br> (expense): | **** | **** | |||||||||
| Interest income | 1,357 | 1,997 | 3,340 | 5,187 | |||||||
| Interest expense | (6,376) | (10,486) | (12,861) | (18,298) | |||||||
| Other, net | 354 | (291) | 663 | (511) | |||||||
| Income (loss)<br> from continuing operations before taxes, | **** | **** | |||||||||
| equity in<br> earnings of affiliates and noncontrolling interests | 205,681 | (16,213) | 431,416 | 152,810 | |||||||
| Income tax<br> benefit (expense) | (48,027) | 950 | (104,712) | (36,960) | |||||||
| Equity in<br> earnings of affiliates | 6,323 | 1,411 | 12,201 | 4,145 | |||||||
| Net income<br> (loss) from continuing operations | 163,977 | (13,852) | 338,905 | 119,995 | |||||||
| Income from<br> discontinued operations, net of tax | - | 585 | - | 303 | |||||||
| Net income<br> (loss) | 163,977 | (13,267) | 338,905 | 120,298 | |||||||
| Less: Net<br> (income) loss attributable to noncontrolling interests | (8,261) | 2,470 | (17,192) | (834) | |||||||
| Plus: Net loss attributable<br> to noncontrolling interests | **** | **** | |||||||||
| from<br> discontinued operations | - | - | - | - | |||||||
| Net income<br> (loss) attributable to Henry Schein, Inc. | $ | 155,716 | $ | (10,797) | $ | 321,713 | $ | 119,464 | |||
| Amounts<br> attributable to Henry Schein Inc.: | **** | **** | |||||||||
| Continuing<br> operations | $ | 155,716 | $ | (11,382) | $ | 321,713 | $ | 119,161 | |||
| Discontinued<br> operations | - | 585 | - | 303 | |||||||
| Net income<br> (loss) attributable to Henry Schein, Inc. | $ | 155,716 | $ | (10,797) | $ | 321,713 | $ | 119,464 | |||
| Earnings (loss) per share from continuing operations attributable to Henry Schein, Inc.: | **** | **** | **** | **** | **** | **** | |||||
| Basic | $ | 1.11 | $ | (0.08) | $ | 2.28 | $ | 0.84 | |||
| Diluted | $ | 1.10 | $ | (0.08) | $ | 2.26 | $ | 0.84 | |||
| Earnings per share from discontinued operations attributable to Henry Schein, Inc.: | **** | **** | **** | **** | **** | **** | |||||
| Basic | $ | - | $ | - | $ | - | $ | - | |||
| Diluted | $ | - | $ | - | $ | - | $ | - | |||
| Earnings (loss) per share attributable to Henry Schein, Inc.: | **** | **** | **** | **** | **** | **** | |||||
| Basic | $ | 1.11 | $ | (0.08) | $ | 2.28 | $ | 0.84 | |||
| Diluted | $ | 1.10 | $ | (0.08) | $ | 2.26 | $ | 0.84 | |||
| Weighted-average<br> common shares outstanding: | **** | **** | |||||||||
| Basic | 140,358 | 142,350 | 141,316 | 142,654 | |||||||
| Diluted | 141,657 | 142,350 | 142,538 | 142,654 |
-7-
more
HENRY SCHEIN, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
| June 26, | December 26, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (unaudited) | **** | |||||
| ASSETS | **** | **** | ||||
| Current assets: | **** | **** | ||||
| Cash and cash<br> equivalents | $ | 167,228 | $ | 421,185 | ||
| Accounts<br> receivable, net of reserves of 81,113 and 88,030 | **** | 1,356,881 | 1,424,787 | |||
| Inventories, net | **** | 1,688,210 | 1,512,499 | |||
| Prepaid expenses<br> and other | **** | 529,929 | 432,944 | |||
| Total current<br> assets | **** | 3,742,248 | 3,791,415 | |||
| Property and<br> equipment, net | **** | 358,224 | 342,004 | |||
| Operating lease<br> right-of-use assets | **** | 301,440 | 288,847 | |||
| Goodwill | **** | 2,722,974 | 2,504,392 | |||
| Other<br> intangibles, net | **** | 604,515 | 479,429 | |||
| Investments and other | **** | 394,665 | 366,445 | |||
| Total assets | $ | 8,124,066 | $ | 7,772,532 | ||
| LIABILITIES AND STOCKHOLDERS' EQUITY | **** | **** | **** | |||
| Current<br> liabilities: | **** | **** | **** | |||
| Accounts payable | $ | 903,859 | $ | 1,005,655 | ||
| Bank credit<br> lines | **** | 72,105 | 73,366 | |||
| Current<br> maturities of long-term debt | **** | 9,839 | 109,836 | |||
| Operating lease<br> liabilities | **** | 75,008 | 64,716 | |||
| Accrued<br> expenses: | **** | **** | ||||
| **** | 313,892 | 295,329 | ||||
| **** | 156,176 | 138,671 | ||||
| **** | 562,762 | 595,529 | ||||
| Total current<br> liabilities | **** | 2,093,641 | 2,283,102 | |||
| Long-term debt | **** | 706,487 | 515,773 | |||
| Deferred income<br> taxes | **** | 46,528 | 30,065 | |||
| Operating lease<br> liabilities | **** | 243,232 | 238,727 | |||
| Other<br> liabilities | **** | 423,416 | 392,781 | |||
| Total<br> liabilities | **** | 3,513,304 | 3,460,448 | |||
| Redeemable<br> noncontrolling interests | **** | 604,081 | 327,699 | |||
| Commitments and<br> contingencies | **** | **** | ||||
| Stockholders'<br> equity: | **** | **** | ||||
| Preferred stock,<br> 0.01 par value, 1,000,000 shares authorized, | **** | **** | ||||
| **** | - | - | ||||
| Common stock,<br> 0.01 par value, 480,000,000 shares authorized, | **** | **** | ||||
| **** | ||||||
| **** | 1,398 | 1,425 | ||||
| Additional paid-in<br> capital | **** | - | - | |||
| Retained<br> earnings | **** | 3,465,647 | 3,454,831 | |||
| Accumulated<br> other comprehensive loss | **** | (106,779) | (108,084) | |||
| **** | 3,360,266 | 3,348,172 | ||||
| Noncontrolling<br> interests | **** | 646,415 | 636,213 | |||
| Total<br> stockholders' equity | **** | 4,006,681 | 3,984,385 | |||
| $ | 8,124,066 | $ | 7,772,532 |
All values are in US Dollars.
-8-
more
HENRY SCHEIN, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
| **** | **** | **** | Three Months Ended | Six Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| **** | **** | **** | June 26, | June 27, | June 26, | June 27, | ||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Cash flows from operating activities: | **** | **** | **** | **** | ||||||||
| Net income<br> (loss) | $ | 163,977 | $ | (13,267) | $ | 338,905 | $ | 120,298 | ||||
| Income from<br> discontinued operations | **** | - | 585 | **** | - | 303 | ||||||
| Income (loss)<br> from continuing operations | **** | 163,977 | (13,852) | **** | 338,905 | 119,995 | ||||||
| Adjustments to<br> reconcile net income (loss) to net cash provided by | **** | **** | **** | **** | ||||||||
| Depreciation and<br> amortization | **** | 49,915 | 46,963 | **** | 99,278 | 93,946 | ||||||
| Impairment<br> charge on intangible assets | **** | - | 149 | **** | - | 2,149 | ||||||
| Stock-based<br> compensation expense (credit) | **** | 17,364 | 5,156 | **** | 30,154 | (12,358) | ||||||
| Provision for<br> (benefit from) losses on trade and other accounts receivable | **** | (1,376) | 14,215 | **** | (4,072) | 28,758 | ||||||
| Provision for<br> (benefit from) deferred income taxes | **** | (5,466) | (35,516) | **** | 5,705 | (32,871) | ||||||
| Equity in<br> earnings of affiliates | **** | (6,323) | (1,411) | **** | (12,201) | (4,145) | ||||||
| Distributions<br> from equity affiliates | **** | 5,608 | 1,807 | **** | 10,747 | 4,220 | ||||||
| Changes in<br> unrecognized tax benefits | **** | (9,090) | 2,955 | **** | (6,286) | 1,380 | ||||||
| Other | **** | 3,394 | 14,151 | **** | 3,429 | 227 | ||||||
| Changes in<br> operating assets and liabilities, net of acquisitions: | **** | **** | **** | **** | ||||||||
| Accounts<br> receivable | **** | (17,176) | 100,955 | **** | 101,619 | 99,672 | ||||||
| Inventories | **** | (45,673) | (59,338) | **** | (123,758) | 13,700 | ||||||
| Other current<br> assets | **** | (40,669) | (166,614) | **** | (85,979) | (188,616) | ||||||
| Accounts payable<br> and accrued expenses | **** | 43,910 | (1,220) | **** | (135,815) | (138,900) | ||||||
| Net cash<br> provided by (used in) operating activities from continuing operations | **** | 158,395 | (91,600) | **** | 221,726 | (12,843) | ||||||
| Net cash<br> provided by operating activities from discontinued operations | **** | - | 855 | **** | - | 573 | ||||||
| Net cash<br> provided by (used in) operating activities | **** | 158,395 | (90,745) | **** | 221,726 | (12,270) | ||||||
| Cash flows from investing activities: | **** | **** | **** | **** | ||||||||
| Purchases of<br> fixed assets | **** | (17,969) | (7,580) | **** | (31,812) | (30,588) | ||||||
| Proceeds from (payments<br> related to) equity investments and business acquisitions, | **** | **** | **** | |||||||||
| net of cash<br> acquired | **** | (91,625) | 222 | **** | (295,652) | (37,725) | ||||||
| Proceeds from<br> sale of equity investment | **** | - | - | **** | - | 12,000 | ||||||
| Payments for<br> loan to affiliate | **** | (2,160) | (2,866) | **** | (2,021) | (1,729) | ||||||
| Other | **** | (6,121) | (5,812) | **** | (11,634) | (11,599) | ||||||
| Net cash used in<br> investing activities from continuing operations | **** | (117,875) | (16,036) | **** | (341,119) | (69,641) | ||||||
| Net cash used in<br> investing activities from discontinued operations | **** | - | - | **** | - | - | ||||||
| Net cash used in<br> investing activities | **** | (117,875) | (16,036) | **** | (341,119) | (69,641) | ||||||
| Cash flows from financing activities: | **** | **** | **** | **** | ||||||||
| Net change in<br> bank borrowings | **** | (5,140) | 121,063 | **** | (5,381) | 479,702 | ||||||
| Proceeds from<br> issuance of long-term debt | **** | 200,000 | 251,421 | **** | 200,000 | 501,421 | ||||||
| Principal<br> payments for long-term debt | **** | (102,545) | (601,102) | **** | (120,326) | (609,580) | ||||||
| Debt issuance<br> costs | **** | (114) | (3,597) | **** | (199) | (3,655) | ||||||
| Payments for<br> repurchases of common stock | **** | (112,552) | - | **** | (201,211) | (73,789) | ||||||
| Payments for<br> taxes related to shares withheld for employee taxes | **** | (1,201) | (558) | **** | (7,359) | (13,713) | ||||||
| Proceeds from<br> (distributions to) noncontrolling shareholders | **** | 2,731 | 198 | **** | (3,789) | (3,466) | ||||||
| Acquisitions of<br> noncontrolling interests in subsidiaries | **** | (1,130) | (9) | **** | (1,130) | (14,934) | ||||||
| Proceeds from<br> Henry Schein Animal Health Business | **** | - | 3,026 | **** | - | 64 | ||||||
| Net cash<br> provided by (used in) financing activities from continuing operations | **** | (19,951) | (229,558) | **** | (139,395) | 262,050 | ||||||
| Net cash used in<br> financing activities from discontinued operations | **** | - | (855) | **** | - | (573) | ||||||
| Net cash<br> provided by (used in) financing activities | **** | (19,951) | (230,413) | **** | (139,395) | 261,477 | ||||||
| Effect of<br> exchange rate changes on cash and cash equivalents from | **** | **** | **** | **** | ||||||||
| continuing<br> operations | **** | 2,121 | 15,936 | **** | 4,831 | 10,447 | ||||||
| Effect of<br> exchange rate changes on cash and cash equivalents from | **** | **** | **** | **** | ||||||||
| discontinued<br> operations | **** | - | - | **** | - | - | ||||||
| Net change in<br> cash and cash equivalents from continuing operations | **** | 22,690 | (321,258) | **** | (253,957) | 190,013 | ||||||
| Net change in<br> cash and cash equivalents from discontinued operations | **** | - | - | **** | - | - | ||||||
| Cash and cash<br> equivalents, beginning of period | **** | 144,538 | 617,368 | **** | 421,185 | 106,097 | ||||||
| Cash and cash<br> equivalents, end of period | $ | 167,228 | $ | 296,110 | $ | 167,228 | $ | 296,110 |
-9-
more
| Exhibit A - Second Quarter Sales | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Henry Schein, Inc. | |||||||||
| 2021 Second Quarter | |||||||||
| Sales Summary | |||||||||
| (in thousands) | |||||||||
| (unaudited) | |||||||||
| Q2 2021 over Q2 2020 | |||||||||
| Global | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,507,036 | $ | 723,855 | 108.2% | 8.5% | 99.7% | 9.2% | 90.5% |
| Dental Equipment | 403,308 | 217,437 | 85.5% | 9.2% | 76.3% | 1.0% | 75.3% | ||
| Total Dental | 1,910,344 | 941,292 | 102.9% | 8.6% | 94.3% | 7.3% | 87.0% | ||
| Medical | 904,828 | 617,810 | 46.5% | 0.4% | 46.1% | 2.6% | 43.5% | ||
| Total Health<br> Care Distribution | 2,815,172 | 1,559,102 | 80.6% | 5.4% | 75.2% | 5.4% | 69.8% | ||
| Technology and<br> value-added services | 152,051 | 105,227 | 44.5% | 2.6% | 41.9% | 8.9% | 33.0% | ||
| Total excluding<br> Corporate TSA Revenue | 2,967,223 | 1,664,329 | 78.3% | 5.2% | 73.1% | 5.7% | 67.4% | ||
| Corporate TSA<br> revenues (1) | - | 20,070 | n/a | n/a | n/a | n/a | n/a | ||
| Total Global | $ | 2,967,223 | $ | 1,684,399 | 76.2% | 5.2% | 71.0% | 5.5% | 65.5% |
| North America | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 900,509 | $ | 393,404 | 128.9% | 2.2% | 126.7% | 14.2% | 112.5% |
| Dental Equipment | 227,098 | 122,542 | 85.3% | 3.3% | 82.0% | 0.0% | 82.0% | ||
| Total Dental | 1,127,607 | 515,946 | 118.6% | 2.5% | 116.1% | 10.8% | 105.3% | ||
| Medical | 877,773 | 596,588 | 47.1% | 0.0% | 47.1% | 2.6% | 44.5% | ||
| Total Health<br> Care Distribution | 2,005,380 | 1,112,534 | 80.3% | 1.2% | 79.1% | 6.4% | 72.7% | ||
| Technology and<br> value-added services | 129,897 | 92,927 | 39.8% | 0.5% | 39.3% | 9.1% | 30.2% | ||
| Total excluding<br> Corporate TSA Revenue | 2,135,277 | 1,205,461 | 77.1% | 1.1% | 76.0% | 6.6% | 69.4% | ||
| Corporate TSA<br> revenues (1) | - | - | n/a | n/a | n/a | n/a | n/a | ||
| Total North America | $ | 2,135,277 | $ | 1,205,461 | 77.1% | 1.1% | 76.0% | 6.6% | 69.4% |
| International | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 606,527 | $ | 330,451 | 83.5% | 16.0% | 67.5% | 3.1% | 64.4% |
| Dental Equipment | 176,210 | 94,895 | 85.7% | 16.8% | 68.9% | 2.3% | 66.6% | ||
| Total Dental | 782,737 | 425,346 | 84.0% | 16.2% | 67.8% | 2.9% | 64.9% | ||
| Medical | 27,055 | 21,222 | 27.5% | 11.6% | 15.9% | 0.0% | 15.9% | ||
| Total Health<br> Care Distribution | 809,792 | 446,568 | 81.3% | 15.9% | 65.4% | 2.9% | 62.5% | ||
| Technology and<br> value-added services | 22,154 | 12,300 | 80.1% | 19.2% | 60.9% | 6.6% | 54.3% | ||
| Total excluding<br> Corporate TSA Revenue | 831,946 | 458,868 | 81.3% | 16.1% | 65.2% | 2.9% | 62.3% | ||
| Corporate TSA<br> revenues (1) | - | 20,070 | n/a | n/a | n/a | n/a | n/a | ||
| Total International | $ | 831,946 | $ | 478,938 | 73.7% | 15.4% | 58.3% | 2.8% | 55.5% |
| (1) Corporate<br> TSA revenues represents sales of certain products to Covetrus under the<br> transition services agreement entered into in connection with the Animal<br> Health spin-off, which ended in December 2020. |
-10-
more
| Exhibit A-1-Second Quarter Sales | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Henry Schein, Inc. | |||||||||
| 2021 Second Quarter | |||||||||
| Sales Summary | |||||||||
| (in thousands) | |||||||||
| (unaudited) | |||||||||
| Q2 2021 over Q2 2019 | |||||||||
| Global | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,507,036 | $ | 1,237,830 | 21.7% | 2.1% | 19.6% | 5.9% | 13.7% |
| Dental Equipment | 403,308 | 363,520 | 10.9% | 3.6% | 7.3% | 0.6% | 6.7% | ||
| Total Dental | 1,910,344 | 1,601,350 | 19.3% | 2.5% | 16.8% | 4.7% | 12.1% | ||
| Medical | 904,828 | 697,558 | 29.7% | 0.3% | 29.4% | 2.2% | 27.2% | ||
| Total Health<br> Care Distribution | 2,815,172 | 2,298,908 | 22.5% | 1.9% | 20.6% | 3.9% | 16.7% | ||
| Technology and<br> value-added services | 152,051 | 125,051 | 21.6% | 1.5% | 20.1% | 10.0% | 10.1% | ||
| Total excluding<br> Corporate TSA Revenue | 2,967,223 | 2,423,959 | 22.4% | 1.8% | 20.6% | 4.2% | 16.4% | ||
| Corporate TSA<br> revenues (1) | - | 23,868 | n/a | n/a | n/a | n/a | n/a | ||
| Total Global | $ | 2,967,223 | $ | 2,447,827 | 21.2% | 1.8% | 19.4% | 4.2% | 15.2% |
| North America | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 900,509 | $ | 752,001 | 19.7% | 0.8% | 18.9% | 7.4% | 11.5% |
| Dental Equipment | 227,098 | 223,370 | 1.7% | 1.3% | 0.4% | 0.0% | 0.4% | ||
| Total Dental | 1,127,607 | 975,371 | 15.6% | 0.9% | 14.7% | 5.7% | 9.0% | ||
| Medical | 877,773 | 678,358 | 29.4% | 0.0% | 29.4% | 2.3% | 27.1% | ||
| Total Health<br> Care Distribution | 2,005,380 | 1,653,729 | 21.3% | 0.6% | 20.7% | 4.3% | 16.4% | ||
| Technology and<br> value-added services | 129,897 | 108,505 | 19.7% | 0.2% | 19.5% | 8.9% | 10.6% | ||
| Total excluding<br> Corporate TSA Revenue | 2,135,277 | 1,762,234 | 21.2% | 0.6% | 20.6% | 4.6% | 16.0% | ||
| Corporate TSA<br> revenues (1) | - | 1,760 | n/a | n/a | n/a | n/a | n/a | ||
| Total North America | $ | 2,135,277 | $ | 1,763,994 | 21.0% | 0.5% | 20.5% | 4.6% | 15.9% |
| International | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 606,527 | $ | 485,829 | 24.8% | 4.2% | 20.6% | 3.4% | 17.2% |
| Dental Equipment | 176,210 | 140,150 | 25.7% | 7.5% | 18.2% | 1.6% | 16.6% | ||
| Total Dental | 782,737 | 625,979 | 25.0% | 4.9% | 20.1% | 3.1% | 17.0% | ||
| Medical | 27,055 | 19,200 | 40.9% | 9.7% | 31.2% | 0.0% | 31.2% | ||
| Total Health<br> Care Distribution | 809,792 | 645,179 | 25.5% | 5.1% | 20.4% | 2.9% | 17.5% | ||
| Technology and<br> value-added services | 22,154 | 16,546 | 33.9% | 9.7% | 24.2% | 17.3% | 6.9% | ||
| Total excluding<br> Corporate TSA Revenue | 831,946 | 661,725 | 25.7% | 5.2% | 20.5% | 3.3% | 17.2% | ||
| Corporate TSA<br> revenues (1) | - | 22,108 | n/a | n/a | n/a | n/a | n/a | ||
| Total International | $ | 831,946 | $ | 683,833 | 21.7% | 5.1% | 16.6% | 3.2% | 13.4% |
| (1) Corporate<br> TSA revenues represents sales of certain products to Covetrus under the<br> transition services agreement entered into in connection with the Animal<br> Health spin-off, which ended in December 2020. |
-11-
more
| Exhibit A - Year-to-Date Sales | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Henry Schein, Inc. | |||||||||
| 2021 Second Quarter Year-to-Date | |||||||||
| Sales Summary | |||||||||
| (in thousands) | |||||||||
| (unaudited) | |||||||||
| Q2 2021 Year-to Date over Q2 2020 Year-to-Date | |||||||||
| Global | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 2,927,191 | $ | 1,893,636 | 54.6% | 5.2% | 49.4% | 6.7% | 42.7% |
| Dental Equipment | 772,081 | 522,732 | 47.7% | 6.6% | 41.1% | 0.7% | 40.4% | ||
| Total Dental | 3,699,272 | 2,416,368 | 53.1% | 5.5% | 47.6% | 5.4% | 42.2% | ||
| Medical | 1,897,865 | 1,418,498 | 33.8% | 0.3% | 33.5% | 2.1% | 31.4% | ||
| Total Health<br> Care Distribution | 5,597,137 | 3,834,866 | 46.0% | 3.6% | 42.4% | 4.2% | 38.2% | ||
| Technology and<br> value-added services | 295,047 | 237,192 | 24.4% | 1.9% | 22.5% | 5.8% | 16.7% | ||
| Total excluding<br> Corporate TSA Revenue | 5,892,184 | 4,072,058 | 44.7% | 3.5% | 41.2% | 4.2% | 37.0% | ||
| Corporate TSA<br> revenues (1) | - | 41,212 | n/a | n/a | n/a | n/a | n/a | ||
| Total Global | $ | 5,892,184 | $ | 4,113,270 | 43.2% | 3.4% | 39.8% | 4.2% | 35.6% |
| North America | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,733,856 | $ | 1,102,990 | 57.2% | 1.1% | 56.1% | 10.0% | 46.1% |
| Dental Equipment | 438,534 | 301,328 | 45.5% | 1.8% | 43.7% | 0.0% | 43.7% | ||
| Total Dental | 2,172,390 | 1,404,318 | 54.7% | 1.3% | 53.4% | 7.8% | 45.6% | ||
| Medical | 1,842,900 | 1,374,616 | 34.1% | 0.0% | 34.1% | 2.1% | 32.0% | ||
| Total Health<br> Care Distribution | 4,015,290 | 2,778,934 | 44.5% | 0.7% | 43.8% | 5.0% | 38.8% | ||
| Technology and<br> value-added services | 251,834 | 206,425 | 22.0% | 0.3% | 21.7% | 5.9% | 15.8% | ||
| Total excluding<br> Corporate TSA Revenue | 4,267,124 | 2,985,359 | 42.9% | 0.6% | 42.3% | 5.0% | 37.3% | ||
| Corporate TSA<br> revenues (1) | - | - | n/a | n/a | n/a | n/a | n/a | ||
| Total North America | $ | 4,267,124 | $ | 2,985,359 | 42.9% | 0.6% | 42.3% | 5.0% | 37.3% |
| International | Q2 2021 | Q2 2020 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,193,335 | $ | 790,646 | 50.9% | 10.8% | 40.1% | 2.0% | 38.1% |
| Dental Equipment | 333,547 | 221,404 | 50.7% | 13.0% | 37.7% | 1.7% | 36.0% | ||
| Total Dental | 1,526,882 | 1,012,050 | 50.9% | 11.3% | 39.6% | 2.0% | 37.6% | ||
| Medical | 54,965 | 43,882 | 25.3% | 11.1% | 14.2% | 0.0% | 14.2% | ||
| Total Health<br> Care Distribution | 1,581,847 | 1,055,932 | 49.8% | 11.3% | 38.5% | 1.9% | 36.6% | ||
| Technology and<br> value-added services | 43,213 | 30,767 | 40.5% | 13.0% | 27.5% | 5.1% | 22.4% | ||
| Total excluding<br> Corporate TSA Revenue | 1,625,060 | 1,086,699 | 49.5% | 11.3% | 38.2% | 2.0% | 36.2% | ||
| Corporate TSA<br> revenues (1) | - | 41,212 | n/a | n/a | n/a | n/a | n/a | ||
| Total International | $ | 1,625,060 | $ | 1,127,911 | 44.1% | 10.9% | 33.2% | 1.9% | 31.3% |
| (1) Corporate<br> TSA revenues represents sales of certain animal health products to Covetrus<br> under the transition services agreement entered into in connection with the<br> Animal Health Spin-off, which ended in December 2020. |
-12-
more
| Exhibit A-1 - Year-to-Date Sales | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Henry Schein, Inc. | |||||||||
| 2021 Second Quarter Year-to-Date | |||||||||
| Sales Summary | |||||||||
| (in thousands) | |||||||||
| (unaudited) | |||||||||
| Q2 2021 Year-to Date over Q2 2019 Year-to-Date | |||||||||
| Global | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 2,927,191 | $ | 2,468,131 | 18.6% | 1.6% | 17.0% | 6.0% | 11.0% |
| Dental Equipment | 772,081 | 679,599 | 13.6% | 3.3% | 10.3% | 0.6% | 9.7% | ||
| Total Dental | 3,699,272 | 3,147,730 | 17.5% | 2.0% | 15.5% | 4.8% | 10.7% | ||
| Medical | 1,897,865 | 1,381,218 | 37.4% | 0.3% | 37.1% | 3.8% | 33.3% | ||
| Total Health<br> Care Distribution | 5,597,137 | 4,528,948 | 23.6% | 1.4% | 22.2% | 4.6% | 17.6% | ||
| Technology and<br> value-added services | 295,047 | 240,649 | 22.6% | 1.3% | 21.3% | 10.9% | 10.4% | ||
| Total excluding<br> Corporate TSA Revenue | 5,892,184 | 4,769,597 | 23.5% | 1.4% | 22.1% | 4.8% | 17.3% | ||
| Corporate TSA<br> revenues (1) | - | 38,498 | n/a | n/a | n/a | n/a | n/a | ||
| Total Global | $ | 5,892,184 | $ | 4,808,095 | 22.5% | 1.4% | 21.1% | 4.8% | 16.3% |
| North America | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,733,856 | $ | 1,491,729 | 16.2% | 0.6% | 15.6% | 7.5% | 8.1% |
| Dental Equipment | 438,534 | 407,148 | 7.7% | 1.1% | 6.6% | 0.0% | 6.6% | ||
| Total Dental | 2,172,390 | 1,898,877 | 14.4% | 0.7% | 13.7% | 5.9% | 7.8% | ||
| Medical | 1,842,900 | 1,340,653 | 37.5% | 0.0% | 37.5% | 4.0% | 33.5% | ||
| Total Health<br> Care Distribution | 4,015,290 | 3,239,530 | 23.9% | 0.4% | 23.5% | 5.0% | 18.5% | ||
| Technology and<br> value-added services | 251,834 | 207,510 | 21.4% | 0.2% | 21.2% | 9.9% | 11.3% | ||
| Total excluding<br> Corporate TSA Revenue | 4,267,124 | 3,447,040 | 23.8% | 0.4% | 23.4% | 5.4% | 18.0% | ||
| Corporate TSA<br> revenues (1) | - | 3,021 | n/a | n/a | n/a | n/a | n/a | ||
| Total North America | $ | 4,267,124 | $ | 3,450,061 | 23.7% | 0.4% | 23.3% | 5.4% | 17.9% |
| International | Q2 2021 | Q2 2019 | Total Sales Growth | Foreign Exchange Growth | Local Currency Growth | Acquisition Growth | Local Internal Growth | ||
| Dental<br> Merchandise | $ | 1,193,335 | $ | 976,402 | 22.2% | 3.0% | 19.2% | 3.7% | 15.5% |
| Dental Equipment | 333,547 | 272,451 | 22.4% | 6.6% | 15.8% | 1.5% | 14.3% | ||
| Total Dental | 1,526,882 | 1,248,853 | 22.3% | 3.9% | 18.4% | 3.2% | 15.2% | ||
| Medical | 54,965 | 40,565 | 35.5% | 8.7% | 26.8% | 0.0% | 26.8% | ||
| Total Health<br> Care Distribution | 1,581,847 | 1,289,418 | 22.7% | 4.0% | 18.7% | 3.1% | 15.6% | ||
| Technology and<br> value-added services | 43,213 | 33,139 | 30.4% | 8.5% | 21.9% | 16.8% | 5.1% | ||
| Total excluding<br> Corporate TSA Revenue | 1,625,060 | 1,322,557 | 22.9% | 4.1% | 18.8% | 3.5% | 15.3% | ||
| Corporate TSA<br> revenues (1) | - | 35,477 | n/a | n/a | n/a | n/a | n/a | ||
| Total International | $ | 1,625,060 | $ | 1,358,034 | 19.7% | 4.1% | 15.6% | 3.3% | 12.3% |
| (1) Corporate<br> TSA revenues represents sales of certain animal health products to Covetrus<br> under the transition services agreement entered into in connection with the<br> Animal Health Spin-off, which ended in December 2020. |
-13-
more
| Exhibit B | **** | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Henry Schein, Inc. | ||||||||||||
| 2021 Second Quarter and Year-to-Date | ||||||||||||
| Reconciliation of reported GAAP net income (loss) from continuing operations and | ||||||||||||
| diluted EPS from continuing operations attributable to Henry Schein, Inc. | ||||||||||||
| to non-GAAP net income from continuing operations and | ||||||||||||
| diluted EPS from continuing operations attributable to Henry Schein, Inc. | ||||||||||||
| (in thousands, except per share data) | ||||||||||||
| (unaudited) | ||||||||||||
| **** | **** | Second Quarter | Year-to-Date | **** | ||||||||
| **** | **** | **** | % | % | **** | |||||||
| 2021 | **** | 2020 | Growth | 2021 | **** | 2020 | Growth | **** | ||||
| Net income (loss) from continuing operations attributable to Henry Schein, Inc. | $ | 155,716 | $ | (11,382) | n/a | % | $ | 321,713 | $ | 119,161 | 170.0 | % |
| Diluted EPS from continuing operations attributable to Henry Schein, Inc. | $ | 1.10 | $ | (0.08) | n/a | % | $ | 2.26 | $ | 0.84 | 169.0 | % |
| Non-GAAP Adjustments | ||||||||||||
| Restructuring costs-Pre-tax (1) | $ | 604 | $ | 15,934 | $ | 3,535 | $ | 20,721 | ||||
| Income tax benefit for<br> restructuring costs (1) | (151) | (3,983) | (884) | (5,180) | ||||||||
| Settlement and litigation costs<br> - Pre-tax (2) | 1,503 | - | 14,253 | - | ||||||||
| Income tax benefit for<br> settlement and litigation costs (2) | (346) | - | (3,548) | - | ||||||||
| Total non-GAAP adjustments to Net Income from continuing operations | $ | 1,610 | $ | 11,951 | **** | **** | $ | 13,356 | $ | 15,541 | ||
| Non-GAAP adjustments to diluted EPS from continuing operations | **** | 0.01 | **** | 0.08 | **** | **** | **** | 0.09 | **** | 0.11 | ||
| Non-GAAP Net income from continuing operations attributable to Henry Schein, Inc. | $ | 157,326 | $ | 569 | n/a | % | $ | 335,069 | $ | 134,702 | 148.7 | % |
| Non-GAAP diluted EPS from continuing operations attributable to Henry Schein, Inc. | $ | 1.11 | $ | 0.00 | n/a | % | $ | 2.35 | $ | 0.94 | 150.0 | % |
Management believes that non-GAAP financial measures provideinvestors with useful supplemental information about the financial performanceof our business, enable comparison of financial results between periods wherecertain items may vary independent of business performance and allow forgreater transparency with respect to key metrics used by management inoperating our business. These non-GAAP financial measures are presented solelyfor informational and comparative purposes and should not be regarded as areplacement for corresponding, similarly captioned, GAAP measures. Earningsper share numbers may not sum due to rounding.
(1) Represents Q2 2021 restructuring costs of $604, net of $151 tax benefit, resulting in an after-tax effect of $453, and YTD 2021 restructuring costs of $3,535, net of $884 tax benefit, resulting in an after-tax effect of $2,651. Represents Q2 2020 restructuring costs of $15,934, net of $3,983 tax benefit, resulting in an after-tax effect of $11,951, and YTD 2020 restructuring costs of $20,721, net of $5,180 tax benefit, resulting in an after-tax effect of $15,541.
(2) Represents a Q2 2021 pre-tax charge of $3,000, net of $1,497 of noncontrolling interests, related to settlement and litigation costs, net of a tax benefit of $346, resulting in a net after-tax charge of $1,157. Represents a YTD 2021 pre-tax charge of $15,750, net of $1,497 of noncontrolling interests, related to settlement and litigation costs, net of a tax benefit of $3,548, resulting in a net after-tax charge of $10,705.
-14-