Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Henry Schein Reports Fourth Quarter 2020 Financial Results From Continuing Operations

HSIC
  • Total net sales growth of 18.6% in fourth quarter 2020 versus prior-year
  • Record total net sales growth for second half of 2020
  • GAAP diluted EPS from continuing operations of $0.99 versus prior-year GAAP diluted EPS from continuing operations of $2.25, which included a net gain on sale of equity investments of $1.27
  • Non-GAAP diluted EPS from continuing operations of $1.00 versus prior-year non-GAAP diluted EPS from continuing operations of $0.97
  • Introduces guidance for 2021 non-GAAP diluted EPS from continuing operations

Henry Schein, Inc. (Nasdaq: HSIC), the world’s largest provider of health care solutions to office-based dental and medical practitioners, today reported fourth 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 December 26, 2020, were $3.2 billion, an increase of 18.6% compared with the fourth quarter of 2019, driven by sales of personal protective equipment (PPE) and COVID-19 related products. The 18.6% increase included 17.1% internal growth in local currencies, 0.3% growth from acquisitions and 1.2% growth related to foreign currency exchange. (See Exhibit A for details of sales growth).

GAAP net income attributable to Henry Schein, Inc. from continuing operations for the fourth quarter of 2020 was $141.9 million, or $0.99 per diluted share, compared with prior-year GAAP net income from continuing operations of $330.6 million, or $2.25 per diluted share, which included a net gain on sale of equity investments of approximately $186.8 million, or $1.27 per diluted share. Non-GAAP net income from continuing operations for the fourth quarter of 2020 was $143.6 million, or $1.00 per diluted share, compared with prior-year non-GAAP net income from continuing operations of $143.0 million, or $0.97 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. Operating margin was unfavorably impacted by significant inventory adjustments associated with PPE and COVID-19 related products, and lower supplier rebates, partially offset by lower expenses as a percentage of sales. Operating margin was also negatively impacted by a non-cash intangible asset impairment charge of approximately $18.1 million, or $0.07 per diluted share. Both GAAP and non-GAAP net income for the fourth quarter 2020 were favorably impacted by income tax resolutions in the U.S. and internationally, which lowered income tax expense by approximately $14.6 million, or $0.10 per diluted share.

“Against the backdrop of a most challenging year in our history due to the COVID-19 pandemic, with an unprecedented human toll and economic impact worldwide, Henry Schein’s unwavering focus on our customers, along with our resilience and agility, enabled us to deliver fourth quarter total net sales growth of 18.6%. In addition, we delivered record total net sales growth for the second half of 2020 as our end markets have rebounded, and we recognize the commitment and sacrifice of our Team Schein Members globally,” said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein. “We were successful in supporting practices that were initially open for emergency services and also assisting customers preparing to restore practices to increased operating capacity as restrictions eased. Over time, we expect that patient traffic will improve to pre-COVID-19 levels.”

“I remain confident that Henry Schein is well-positioned for future continued success given the breadth of our products, services and support across the global dental and medical markets,” Mr. Bergman continued.

Dental sales for the fourth quarter of 2020 of $1.8 billion increased 7.2% versus the prior-year. In local currencies, internally generated sales increased 5.1% with 0.4% growth from acquisitions and 1.7% growth related to foreign currency exchange. The 5.1% internal growth in local currencies included a decline of 0.7% in North America and an increase of 14.2% internationally.

Global dental consumable merchandise internal sales increased by 10.0% in local currencies. Excluding PPE and COVID-19 related products, sales increased by 5.0%. In North America, dental consumable merchandise internal sales in local currencies increased 5.3%, or 0.4% excluding PPE and COVID-19 related products, and dental equipment internal sales in local currencies decreased 13.2%. Dental equipment sales performance was impacted by a difficult prior-year comparison. In addition, we believe some practices potentially held off on year-end equipment purchases as U.S. tax incentives may be more favorable in 2021. Internationally, dental consumable merchandise internal sales in local currencies increased 16.7%, or 11.4% excluding PPE and COVID-19 related products, and dental equipment internal sales in local currencies increased 6.8%.

“We reported strong overall global dental sales growth in the fourth quarter. High-acuity procedures, including dental specialties and restorative procedures, also contributed to year-over-year sales growth. The 5.0% quarterly growth rate for global dental consumable sales is among the highest recorded by Henry Schein since 2017. International sales results for both consumable merchandise and equipment were strong. Dental patient traffic has remained at stable levels compared to the third quarter of 2020, even in countries experiencing more stringent lockdown rules, with the exception of the U.K.,” noted Mr. Bergman.

Medical sales for the fourth quarter of 2020 of $1.2 billion increased 48.5% compared with the same period last year, consisting of 48.2% growth in local currencies with 0.3% growth related to foreign currency exchange. There was no acquisition growth in the quarter.

“Our Medical business experienced strong year-over-year sales growth in the fourth quarter driven by continued demand for PPE and COVID-19 related products, most specifically for COVID-19 test sales. For the second quarter in a row, our global Medical business has achieved over $1 billion in quarterly sales,” remarked Mr. Bergman. “Excluding sales of PPE and COVID-19 related products, sales increased by approximately 3.6%. We believe solid COVID-19 test sales growth is likely to continue while COVID-19 cases remain at relatively high levels.”

Technology and Value-Added Services sales of $138.7 million increased 1.2% versus the prior-year. The 1.2% increase included a decline of 0.7% in internal local currency sales, offset by 1.2% growth from acquisitions and 0.7% growth related to foreign currency exchange.

“Technology and Value-Added Services sales in the quarter were impacted by lower transactional revenue associated with a lower number of patient visits compared to pre-COVID-19 practice volume. We also experienced a difficult prior-year comparison that benefited from hardware upgrades as we helped transition customers to address new operating system requirements. In addition, lower dental equipment sales volume in North America impacted our hardware revenue,” said Mr. Bergman. “We were pleased with solid growth in our Dentrix Ascend cloud-based software and North America financial services sales. We continue to invest in our technology solutions, including Henry Schein One, which is a key resource to help drive business success for dental practices.”

2020 Financial Results

Total net sales for 2020 were $10.1 billion, an increase of 1.3% compared with 2019. In local currencies, internally generated sales increased 0.8%. Changes in foreign currency exchange resulted in a 0.1% decline in sales, while acquisitions contributed 0.6% to growth.

GAAP net income attributable to Henry Schein, Inc. from continuing operations for 2020 was $402.8 million, or $2.81 per diluted share, compared with GAAP net income from continuing operations for 2019 of $700.7 million, or $4.69 per diluted share. Non-GAAP net income from continuing operations for 2020 was $425.3 million, or $2.97 per diluted share, compared with non-GAAP net income from continuing operations for 2019 of $523.6 million, or $3.51 per diluted share. The decline in non-GAAP net income was driven by COVID-19, primarily during the second quarter. 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.

Stock Repurchase Plan

Prior to the suspension of the Company’s share repurchase program due to COVID-19, for fiscal year 2020 Henry Schein repurchased approximately 1.2 million shares of common stock at an average price of $61.49 for a total of $73.8 million. At fiscal year-end, Henry Schein had $201 million authorized and available for future stock repurchases. Pursuant to amendments to certain credit facilities, Henry Schein is restricted from engaging in stock repurchases until the Company reports second-quarter 2021 financial results.

Financial Guidance

Henry Schein today introduced 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 an accurate estimate of expenses related to an ongoing restructuring initiative in 2021. Financial guidance is as follows:

  • 2021 non-GAAP diluted EPS from continuing operations attributable to Henry Schein, Inc. is expected to be at or above 2019 non-GAAP diluted EPS from continuing operations of $3.51. The Company believes the comparison to 2019 non-GAAP diluted EPS from continuing operations is most appropriate given the impact of COVID-19 on 2020 results of operations.
  • 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 potential future acquisitions, if any, restructuring expenses or share repurchases. 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 does not assume any material market changes associated with COVID-19.

Adjustments to Projected 2021 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 program 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 the 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.

Fourth Quarter 2020 Conference Call Webcast

The Company will hold a conference call to discuss fourth quarter 2020 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 more than 19,000 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.

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 31 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-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, 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 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, 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; 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.

(TABLES TO FOLLOW)

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

Three Months Ended

Years Ended

December 26,

December 28,

December 26,

December 28,

2020

2019

2020

2019

(unaudited)

(unaudited)

Net sales

$

3,165,725

$

2,668,941

$

10,119,141

$

9,985,803

Cost of sales

2,306,014

1,858,343

7,304,798

6,894,917

Gross profit

859,711

810,598

2,814,343

3,090,886

Operating expenses:

Selling, general and administrative

674,131

615,323

2,246,947

2,357,920

Restructuring costs (credits)

4,380

(1,059)

32,093

14,705

Operating income

181,200

196,334

535,303

718,261

Other income (expense):

Interest income

2,361

3,389

9,842

15,757

Interest expense

(11,968)

(9,333)

(41,377)

(50,792)

Other, net

(1,663)

(907)

(3,873)

(2,919)

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

169,930

189,483

499,895

680,307

Income taxes

(29,409)

(42,189)

(95,374)

(159,515)

Equity in earnings of affiliates

4,536

3,129

12,344

17,900

Net gain on sale of equity investments

1,572

186,769

1,572

186,769

Net income from continuing operations

146,629

337,192

418,437

725,461

Income (loss) from discontinued operations, net of tax

712

(747)

986

(6,323)

Net income

147,341

336,445

419,423

719,138

Less: Net income attributable to noncontrolling interests

(4,708)

(6,583)

(15,629)

(24,770)

Plus: Net loss attributable to noncontrolling interests from discontinued operations

-

-

-

366

Net income attributable to Henry Schein, Inc.

$

142,633

$

329,862

$

403,794

$

694,734

Amounts attributable to Henry Schein Inc.:

Continuing operations

$

141,921

$

330,609

$

402,808

$

700,691

Discontinued operations

712

(747)

986

(5,957)

Net income attributable to Henry Schein, Inc.

$

142,633

$

329,862

$

403,794

$

694,734

Earnings per share from continuing operations attributable to Henry Schein, Inc.:

Basic

$

1.00

$

2.27

$

2.83

$

4.74

Diluted

$

0.99

$

2.25

$

2.81

$

4.69

Earnings (loss) per share from discontinued operations attributable to Henry Schein, Inc.:

Basic

$

0.01

$

(0.01)

$

0.01

$

(0.04)

Diluted

$

-

$

(0.01)

$

0.01

$

(0.04)

Earnings per share attributable to Henry Schein, Inc.:

Basic

$

1.00

$

2.27

$

2.83

$

4.70

Diluted

$

1.00

$

2.24

$

2.82

$

4.65

Weighted-average common shares outstanding:

Basic

142,379

145,404

142,504

147,817

Diluted

143,328

147,078

143,404

149,257

HENRY SCHEIN, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

December 26,

December 28,

2020

2019

ASSETS

Current assets:

Cash and cash equivalents

$

421,185

$

106,097

Accounts receivable, net of reserves of $88,030 and $60,002

1,424,787

1,246,246

Inventories, net

1,512,499

1,428,799

Prepaid expenses and other

432,944

445,360

Total current assets

3,791,415

3,226,502

Property and equipment, net

342,004

329,645

Operating lease right-of-use assets, net

288,847

231,662

Goodwill

2,504,392

2,462,495

Other intangibles, net

479,429

572,878

Investments and other

366,445

327,919

Total assets

$

7,772,532

$

7,151,101

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

1,005,655

$

880,266

Bank credit lines

73,366

23,975

Current maturities of long-term debt

109,836

109,849

Operating lease liabilities

64,716

65,349

Accrued expenses:

Payroll and related

295,329

265,206

Taxes

138,671

165,171

Other

595,529

528,553

Total current liabilities

2,283,102

2,038,369

Long-term debt

515,773

622,908

Deferred income taxes

30,065

64,989

Operating lease liabilities

238,727

176,267

Other liabilities

392,781

331,173

Total liabilities

3,460,448

3,233,706

Redeemable noncontrolling interests

327,699

287,258

Commitments and contingencies

Stockholders' equity:

Preferred stock, $.01 par value, 1,000,000 shares authorized, none outstanding

-

-

Common stock, $.01 par value, 480,000,000 shares authorized, 142,462,571 outstanding on December 26, 2020 and 143,353,459 outstanding on December 28, 2019

1,425

1,434

Additional paid-in capital

-

47,768

Retained earnings

3,454,831

3,116,215

Accumulated other comprehensive loss

(108,084)

(167,373)

Total Henry Schein, Inc. stockholders' equity

3,348,172

2,998,044

Noncontrolling interests

636,213

632,093

Total stockholders' equity

3,984,385

3,630,137

Total liabilities, redeemable noncontrolling interests and stockholders' equity

$

7,772,532

$

7,151,101

HENRY SCHEIN, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Three Months Ended

Years Ended

December 26,

December 28,

December 26,

December 28,

2020

2019

2020

2019

(unaudited)

(unaudited)

Cash flows from operating activities:

Net income

$

147,341

$

336,445

$

419,423

$

719,138

Income (loss) from discontinued operations

712

(747)

986

(6,323)

Income from continuing operations

146,629

337,192

418,437

725,461

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

Depreciation and amortization

47,023

48,732

185,538

184,942

Impairment charge on intangible assets

18,126

-

20,275

-

Gain on sale of equity investments

(2,096)

(250,167)

(2,096)

(250,167)

Stock-based compensation expense

15,436

11,810

8,788

44,920

Provision for losses on trade and other accounts receivable

547

5,036

35,137

12,612

Benefit from deferred income taxes

(4,784)

(589)

(52,977)

(4,057)

Equity in earnings of affiliates

(4,536)

(3,129)

(12,344)

(17,900)

Distributions from equity affiliates

5,949

3,556

16,002

71,469

Changes in unrecognized tax benefits

(6,516)

(1,594)

(24,881)

1,941

Other

10,876

7,806

5,012

5,684

Changes in operating assets and liabilities, net of acquisitions:

Accounts receivable

10,509

42,695

(189,349)

(72,689)

Inventories

(5,987)

(60,391)

(31,817)

14,702

Other current assets

45,267

13,057

(6,479)

(57,291)

Accounts payable and accrued expenses

68,662

141,284

224,273

160,851

Net cash provided by operating activities from continuing operations

345,105

295,298

593,519

820,478

Net cash provided by (used in) operating activities from discontinued operations

4,743

(2,738)

5,391

(166,391)

Net cash provided by operating activities

349,848

292,560

598,910

654,087

Cash flows from investing activities:

Purchases of fixed assets

(11,030)

(27,263)

(48,829)

(76,219)

Proceeds (payments) related to equity investments and business acquisitions, net of cash acquired

(7,965)

1,214

(60,173)

(655,879)

Proceeds from sale of equity investment

2,020

296,751

14,020

307,251

Proceeds from (repayments to) loan to affiliate

208

265

(1,243)

16,713

Other

(4,296)

(1,927)

(18,794)

(14,175)

Net cash provided by (used in) investing activities from continuing operations

(21,063)

269,040

(115,019)

(422,309)

Net cash used in investing activities from discontinued operations

-

-

-

(2,064)

Net cash provided by (used in) investing activities

(21,063)

269,040

(115,019)

(424,373)

Cash flows from financing activities:

Net change in bank borrowings

(439,057)

(84,066)

45,082

(927,912)

Proceeds from issuance of long-term debt

-

-

501,421

741

Principal payments for long-term debt

(759)

(250,692)

(611,216)

(260,944)

Debt issuance costs

(196)

-

(3,879)

(391)

Debt extinguishment costs

-

-

(401)

-

Proceeds from issuance of stock upon exercise of stock options

-

-

-

34

Payments for repurchases of common stock

-

(200,000)

(73,789)

(525,000)

Payments for taxes related to shares withheld for employee taxes

(292)

(63)

(14,299)

(10,814)

Distribution received related to Animal Health Spin-off

-

-

-

1,120,000

Proceeds related to Animal Health Share Sale

-

-

-

361,090

Proceeds from (distributions to) noncontrolling shareholders

(3,891)

(1,931)

(7,886)

51,498

Acquisitions of noncontrolling interests in subsidiaries

(4,604)

-

(19,538)

(2,358)

Proceeds from (payments to) Henry Schein Animal Health Business

2,572

(2,738)

2,711

(169,295)

Net cash used in financing activities from continuing operations

(446,227)

(539,490)

(181,794)

(363,351)

Net cash provided by (used in) financing activities from discontinued operations

(4,743)

2,738

(5,391)

147,371

Net cash used in financing activities

(450,970)

(536,752)

(187,185)

(215,980)

Effect of exchange rate changes on cash and cash equivalents from continuing operations

9,875

5,993

18,382

14,394

Effect of exchange rate changes on cash and cash equivalents from discontinued operations

-

-

-

(2,240)

Net change in cash and cash equivalents from continuing operations

(112,310)

30,841

315,088

49,212

Net change in cash and cash equivalents from discontinued operations

-

-

-

(23,324)

Cash and cash equivalents, beginning of period

533,495

75,256

106,097

56,885

Cash and cash equivalents, end of period

$

421,185

$

106,097

$

421,185

$

106,097

Exhibit A - Fourth Quarter Sales

Henry Schein, Inc.

2020 Fourth Quarter

Sales Summary

(in thousands)

(unaudited)

Q4 2020 over Q4 2019

Global

Q4 2020

Q4 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

1,846,372

$

1,722,154

7.2%

1.7%

5.5%

0.4%

5.1%

Medical

1,171,373

788,659

48.5%

0.3%

48.2%

0.0%

48.2%

Total Health Care Distribution

3,017,745

2,510,813

20.2%

1.3%

18.9%

0.3%

18.6%

Technology and value-added services

138,711

137,102

1.2%

0.7%

0.5%

1.2%

-0.7%

Total excluding Corporate TSA Revenue

3,156,456

2,647,915

19.2%

1.2%

18.0%

0.4%

17.6%

Corporate TSA revenues (1)

9,269

21,026

-55.9%

0.0%

-55.9%

0.0%

-55.9%

Total Global

$

3,165,725

$

2,668,941

18.6%

1.2%

17.4%

0.3%

17.1%

North America

Q4 2020

Q4 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

1,058,367

$

1,061,077

-0.3%

0.1%

-0.4%

0.3%

-0.7%

Medical

1,137,313

769,135

47.9%

0.0%

47.9%

0.0%

47.9%

Total Health Care Distribution

2,195,680

1,830,212

20.0%

0.1%

19.9%

0.1%

19.8%

Technology and value-added services

119,456

117,608

1.6%

0.1%

1.5%

0.9%

0.6%

Total excluding Corporate TSA Revenue

2,315,136

1,947,820

18.9%

0.1%

18.8%

0.2%

18.6%

Corporate TSA revenues (1)

-

-

n/a

n/a

n/a

n/a

n/a

Total North America

$

2,315,136

$

1,947,820

18.9%

0.1%

18.8%

0.2%

18.6%

International

Q4 2020

Q4 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

788,005

$

661,077

19.2%

4.3%

14.9%

0.7%

14.2%

Medical

34,060

19,524

74.5%

11.4%

63.1%

0.0%

63.1%

Total Health Care Distribution

822,065

680,601

20.8%

4.5%

16.3%

0.7%

15.6%

Technology and value-added services

19,255

19,494

-1.2%

4.4%

-5.6%

2.8%

-8.4%

Total excluding Corporate TSA Revenue

841,320

700,095

20.2%

4.6%

15.6%

0.6%

15.0%

Corporate TSA revenues (1)

9,269

21,026

-55.9%

0.0%

-55.9%

0.0%

-55.9%

Total International

$

850,589

$

721,121

18.0%

4.4%

13.6%

0.7%

12.9%

(1) Corporate TSA revenues represents sales of certain products to Covetrus under the transition services agreement entered into in connection with the Animal Health spin-off, which ended in December 2020.

Exhibit A - Full Year Sales

Henry Schein, Inc.

Full Year 2020

Sales Summary

(in thousands)

(unaudited)

Full Year 2020 over Full Year 2019

Global

Full Year 2020

Full Year 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

5,912,593

$

6,415,865

-7.8%

-0.2%

-7.6%

0.4%

-8.0%

Medical

3,617,017

2,973,586

21.6%

0.0%

21.6%

0.9%

20.7%

Total Health Care Distribution

9,529,610

9,389,451

1.5%

-0.1%

1.6%

0.5%

1.1%

Technology and value-added services

514,258

515,085

-0.2%

0.1%

-0.3%

2.9%

-3.2%

Total excluding Corporate TSA Revenue

10,043,868

9,904,536

1.4%

-0.1%

1.5%

0.6%

0.9%

Corporate TSA revenues (1)

75,273

81,267

-7.4%

0.0%

-7.4%

0.0%

-7.4%

Total Global

$

10,119,141

$

9,985,803

1.3%

-0.1%

1.4%

0.6%

0.8%

North America

Full Year 2020

Full Year 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

3,471,521

$

3,911,746

-11.3%

-0.1%

-11.2%

0.0%

-11.2%

Medical

3,514,670

2,894,137

21.4%

0.0%

21.4%

0.9%

20.5%

Total Health Care Distribution

6,986,191

6,805,883

2.6%

-0.1%

2.7%

0.4%

2.3%

Technology and value-added services

446,830

445,317

0.3%

-0.1%

0.4%

2.6%

-2.2%

Total excluding Corporate TSA Revenue

7,433,021

7,251,200

2.5%

0.0%

2.5%

0.5%

2.0%

Corporate TSA revenues (1)

-

4,098

n/a

n/a

n/a

n/a

n/a

Total North America

$

7,433,021

$

7,255,298

2.4%

-0.1%

2.5%

0.5%

2.0%

International

Full Year 2020

Full Year 2019

Total Sales
Growth

Foreign
Exchange
Growth

Local
Currency
Growth

Acquisition
Growth

Local
Internal
Growth

Dental

$

2,441,072

$

2,504,119

-2.5%

-0.5%

-2.0%

0.8%

-2.8%

Medical

102,347

79,449

28.8%

2.6%

26.2%

0.0%

26.2%

Total Health Care Distribution

2,543,419

2,583,568

-1.6%

-0.4%

-1.2%

0.7%

-1.9%

Technology and value-added services

67,428

69,768

-3.4%

0.9%

-4.3%

5.8%

-10.1%

Total excluding Corporate TSA Revenue

2,610,847

2,653,336

-1.6%

-0.4%

-1.2%

0.9%

-2.1%

Corporate TSA revenues (1)

75,273

77,169

-2.5%

0.0%

-2.5%

0.0%

-2.5%

Total International

$

2,686,120

$

2,730,505

-1.6%

-0.3%

-1.3%

0.8%

-2.1%

(1) Corporate TSA revenues represents sales of certain products to Covetrus under the transition services agreement entered into in connection with the Animal Health spin-off, which ended in December 2020.

Exhibit B

Henry Schein, Inc.

2020 Fourth Quarter and Full Year

Reconciliation of reported GAAP net income 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)

Fourth Quarter

Full Year

%

%

2020

2019

Growth

2020

2019

Growth

Net Income from continuing operations attributable to Henry Schein, Inc.

$

141,921

$

330,609

(57.1)

%

$

402,808

$

700,691

(42.5)

%

Diluted EPS from continuing operations attributable to Henry Schein, Inc.

$

0.99

$

2.25

(56.0)

%

$

2.81

$

4.69

(40.1)

%

Non-GAAP Adjustments

Restructuring costs (credits) - Pre-tax (1)

$

4,380

$

(1,059)

$

32,093

$

14,705

Income tax expense (benefit) for restructuring costs (credits) (1)

(1,095)

265

(8,023)

(3,676)

Net gain on sale of equity investments (2)

(1,572)

(186,769)

(1,572)

(186,769)

Tax credit related to Animal Health spin-off (3)

-

-

-

(1,333)

Total non-GAAP adjustments to Net Income from continuing operations

$

1,713

$

(187,563)

$

22,498

$

(177,073)

Non-GAAP adjustments to diluted EPS from continuing operations

$

0.01

$

(1.28)

$

0.16

$

(1.19)

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

$

143,634

$

143,046

0.4

%

$

425,306

$

523,618

(18.8)

%

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

$

1.00

$

0.97

3.1

%

$

2.97

$

3.51

(15.4)

%

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. Earnings per share numbers may not sum due to rounding.

(1)

Represents Q4 2020 restructuring costs of $4,380, net of $1,095 tax benefit, resulting in an after-tax effect of $3,285, and 2020 restructuring costs of $32,093, net of $8,023 tax benefit, resulting in an after-tax effect of $24,070. Represents Q4 2019 restructuring credits of $1,059, net of $265 tax expense, resulting in an after-tax effect of $794, and 2019 restructuring costs of $14,705 net of $3,676 tax benefit, resulting in an after-tax effect of $11,029.

(2)

Represents a net after-tax gain on a sale of equity investments during Q4 2020 and Q4 2019.

(3)

Represents a change in estimate of $1,333 to income tax expense related to a one-time tax expense recorded in Q4 2018 as a result of a reorganization of legal entities completed in preparation for the Animal Health spin-off, which was completed on February 7, 2019.

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



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today