MELVILLE, N.Y., Feb. 11, 2015 /PRNewswire/ -- Henry Schein, Inc. (NASDAQ: HSIC), the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners, today reported record financial results for the fourth quarter.

For the quarter ended December 27, 2014, net sales were $2.7 billion, an increase of 7.0% compared with the fourth quarter of 2013. This consisted of 9.9% growth in local currencies and a 2.9% decline related to foreign currency exchange. In local currencies, internally generated sales increased 4.9% and acquisition growth was 5.0% (see Exhibit A for details of sales growth).

Net income attributable to Henry Schein, Inc. for the fourth quarter of 2014 was $133.0 million or $1.56 per diluted share, an increase of 7.0% and 9.1%, respectively, compared with the fourth quarter of 2013.

"We closed out 2014 with strong fourth quarter financial results that once again included market share gains in each of our four business groups. The global markets we serve remain generally healthy, highlighted by continued strong patient traffic in North America, and we are particularly pleased with the solid internal sales growth in local currencies in our international businesses," said Stanley M. Bergman, Chairman of the Board and Chief Executive Officer of Henry Schein. "We also achieved EPS growth for the year of 10% and are affirming our guidance for 2015 diluted EPS. I am also pleased to mention that for the first time we exceeded the $10 billion sales mark on an annual basis."

Dental sales of $1.4 billion increased 3.9%, consisting of 7.5% growth in local currencies and a 3.6% decline related to foreign currency exchange. In local currencies, internally generated sales increased 2.3% and acquisition growth was 5.2%. The 2.3% internal growth in local currencies included 1.9% growth in North America and 2.9% growth internationally.

"In North America, internal consumable merchandise sales growth in local currencies remained strong at nearly 5%. Equipment sales declined in North America, which we believe was substantially due to the late reinstatement of tax incentives for our U.S. customers in 2014," commented Mr. Bergman. "Our International Dental growth was solid for both consumable merchandise and equipment, with internal growth bolstered by strategic acquisitions made earlier in the year."

Animal Health sales of $731.6 million increased 12.3%, consisting of 15.9% growth in local currencies and a 3.6% decline related to foreign currency exchange. In local currencies, internally generated sales increased 7.8% and acquisition growth was 8.1%. The 7.8% internal growth in local currencies included 6.9% growth in North America and 8.6% growth internationally.

"Growth in our Animal Health group featured double-digit gains in local currencies in North America and internationally, with international internal sales growth in local currencies at a multi-year high," commented Mr. Bergman. "We recently expanded our animal health equipment capabilities in North America and Europe with the addition of scil animal care. The scil animal care professionals will enhance our Animal Health equipment sales and support capabilities, representing our key supplier partners and introducing veterinarians to important diagnostic options. This will significantly expand our diagnostics product category and gain market share for our animal health diagnostics partners."

Medical sales of $461.7 million increased 9.4%, consisting of 9.9% growth in local currencies and a 0.5% decline related to foreign currency exchange. In local currencies, internally generated sales increased 9.4% and acquisition growth was 0.5%.

"Quarterly Medical sales growth accelerated compared with the third quarter and was at a multi-year high as we made continued progress with large group practices and integrated delivery networks," remarked Mr. Bergman. "During the quarter we announced a strategic agreement with Cardinal Health to provide office-based medical practices with one of the most comprehensive service and product offerings. We expect to complete the integration of this business in the second quarter and, until that transition is complete, we will record agency revenue. Our fourth quarter results included a month and a half of this agency revenue."

Technology and Value-Added Services sales of $91.3 million increased 3.3%, including 4.4% growth in local currencies and a 1.1% decline related to foreign currency exchange. In local currencies, internally generated sales increased 1.5% and acquisition growth was 2.9%.

"We are delighted to report that our internal international Technology and Value-Added Services sales in local currencies grew by double digits for the eighth consecutive quarter. We believe that equipment financing as well as software sales in North America were also negatively impacted by the late reinstatement of tax incentives in the U.S. in 2014," commented Mr. Bergman.

Stock Repurchase Plan
The Company announced that it repurchased approximately 595,000 shares of its common stock during the fourth quarter at an average price of $124.00 per share, or approximately $73.7 million. The impact of the repurchase of shares on fourth quarter diluted EPS was immaterial. At the close of the fourth quarter, Henry Schein had approximately $300 million authorized for future repurchases of its common stock, as a result of a $300 million increase to the share repurchase plan authorized by the Company's Board of Directors in early December 2014.

Full Year Results
Henry Schein reports full year results including the following highlights:


    --  Net sales for 2014 were $10.4 billion, an increase of 8.5% compared with
        2013.  This consisted of 8.6% growth in local currencies and a 0.1%
        decline related to foreign currency exchange.  In local currencies,
        internally generated sales increased 4.6% and acquisition growth was
        4.0%.
    --  2014 was the first year the Company's annual sales exceeded the $10
        billion mark.
    --  Net income attributable to Henry Schein, Inc. for 2014 was $466.1
        million or $5.44 per diluted share, an increase of 7.5% and 9.9%,
        respectively, compared with adjusted net income for 2013 excluding the
        net impact of certain one-time items (see Exhibit B for reconciliation
        of GAAP net income and EPS to non-GAAP adjusted net income and EPS).
    --  The Company's reported diluted EPS for the year of $5.44 exceeded the
        top of the EPS guidance range established in November 2013 by $0.05.
    --  The Company achieved operating cash flow of $592.5 million and free cash
        flow of $510.4 million, both well in excess of net income.

2015 EPS Guidance
Henry Schein today affirms 2015 financial guidance, as follows:


    --  For 2015 the Company expects diluted EPS attributable to Henry Schein,
        Inc. to be $5.90 to $6.00, which represents growth of 8% to 10% compared
        with 2014.
    --  This 2015 guidance excludes restructuring costs of approximately $0.29
        to $0.33 per diluted share related to a previously announced corporate
        initiative to rationalize the Company's operations and provide
        significant expense efficiencies.
    --  Guidance for 2015 diluted EPS attributable to Henry Schein, Inc. is for
        current continuing operations as well as completed or previously
        announced acquisitions, and does not include the impact of potential
        future acquisitions, if any.

Fourth Quarter Conference Call Webcast
The Company will hold a conference call to discuss fourth quarter financial results today, beginning at 10:00 a.m. Eastern time. Individual investors are invited to listen to the conference call over the Internet through Henry Schein's website at www.henryschein.com. In addition, a replay will be available beginning shortly after the call has ended.

About Henry Schein, Inc.
Henry Schein, Inc. is the world's largest provider of health care products and services to office-based dental, animal health and medical practitioners. The Company also serves dental laboratories, government and institutional health care clinics, and other alternate care sites. A Fortune 500® Company and a member of the NASDAQ 100® Index, Henry Schein employs more than 17,500 Team Schein Members and serves more than 1 million customers.

The Company offers a comprehensive selection of products and services, including value-added solutions for operating efficient practices and delivering high-quality care. Henry Schein operates through a centralized and automated distribution network, with a selection of more than 100,000 branded products and Henry Schein private-brand products in stock, as well as more than 150,000 additional products available as special-order items. The Company also offers its customers exclusive, innovative technology solutions, including practice management software and e-commerce solutions, as well as a broad range of financial services.

Headquartered in Melville, N.Y., Henry Schein has operations or affiliates in 28 countries. The Company's sales reached a record $10.4 billion in 2014, and have grown at a compound annual rate of approximately 16% since Henry Schein became a public company in 1995. For more information, visit the Henry Schein website at www.henryschein.com.

Cautionary Note Regarding Forward-Looking Statements

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

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

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

(TABLES TO FOLLOW)




                                                                                             HENRY SCHEIN, INC.

                                                                                     CONSOLIDATED STATEMENTS OF INCOME

                                                                                   (in thousands, except per share data)


                                                                                              Three Months Ended                                         Years Ended
                                                                                              ------------------                                         -----------

                                                                         December 27,                                    December 28,            December 27,                  December 28,

                                                                                 2014                                             2013                                    2014            2013
                                                                                 ----                                             ----                                    ----            ----

                                                                         (unaudited)                                     (unaudited)


    Net sales                                                                                           $2,702,096                                             $2,526,370                      $10,371,390               $9,560,647

    Cost of sales                                                                                        1,937,632                                              1,826,850                        7,460,075                6,904,633
                                                                                                         ---------                                              ---------                        ---------                ---------

                                     Gross profit                             764,464                                                    699,520                                    2,911,315                2,656,014

    Operating expenses:

                                     Selling, general and administrative      561,522                                                    512,637                                    2,196,173                1,978,960

                                     Operating income                         202,942                                                    186,883                                      715,142                  677,054

    Other income (expense):

                                     Interest income                            3,332                                                      3,109                                       13,655                   12,853

                                     Interest expense                         (6,849)                                                   (4,870)                                    (24,057)                (27,538)

                                     Other, net                                   444                                                      1,466                                        4,572                    2,325


                                      Income before taxes and equity in
                                      earnings

                                          of affiliates                       199,869                                                    186,588                                      709,312                  664,694

    Income taxes                                                                                          (59,363)                                              (55,604)                       (215,610)               (190,891)

    Equity in earnings of affiliates                                                                         3,449                                                  3,985                           11,734                   10,194

    Loss on sale of equity investment                                                                            -                                                     -                               -                (12,535)
                                                                                                               ---                                                   ---                             ---                 -------

    Net income                                                                                             143,955                                                134,969                          505,436                  471,462

                                      Less: Net income attributable to
                                      noncontrolling interests               (10,989)                                                  (10,701)                                    (39,359)                (39,908)


    Net income attributable to Henry Schein, Inc.                                                         $132,966                                               $124,268                         $466,077                 $431,554
                                                                                                          ========                                               ========                         ========                 ========


    Earnings per share attributable to Henry Schein, Inc.:


                                     Basic                                      $1.59                                                      $1.46                                        $5.53                    $5.02


                                     Diluted                                    $1.56                                                      $1.43                                        $5.44                    $4.93



    Weighted-average common shares outstanding:

                                     Basic                                     83,558                                                     85,072                                       84,265                   85,926


                                     Diluted                                   85,027                                                     86,816                                       85,740                   87,622





                                                                                  HENRY SCHEIN, INC.

                                                                              CONSOLIDATED BALANCE SHEETS

                                                                    (in thousands, except share and per share data)


                                                                                               December 27,                       December 28,

                                                                                                       2014                                2013
                                                                                                       ----                                ----


    ASSETS

    Current assets:

                           Cash and cash
                           equivalents                                                              $89,474                                       $188,616

                           Accounts receivable,
                           net of reserves of
                           $80,671 and $78,298                                                    1,127,517                                      1,055,216

                          Inventories, net                                                        1,327,796                                      1,250,403

                           Deferred income
                           taxes                                                                     56,591                                         63,865

                           Prepaid expenses and
                           other                                                                    311,788                                        276,565


                                                Total current assets                                                    2,913,166                               2,834,665

    Property and equipment, net                                                                                       311,496                                 275,888

    Goodwill                                                                                                        1,884,123                               1,635,005

    Other intangibles, net                                                                                            643,736                                 417,133

    Investments and other                                                                                             386,286                                 461,945
                                                                                                                      -------                                 -------

                                                Total assets                                                           $6,138,807                              $5,624,636
                                                                                                                       ==========                              ==========


    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

                          Accounts payable                                                         $860,996                                       $824,495

                          Bank credit lines                                                         182,899                                         29,508

                           Current maturities
                           of long-term debt                                                          5,815                                          5,441

                          Accrued expenses:

                           Payroll and
                           related                                                                  237,511                                        216,629

                          Taxes                                                                     151,162                                        145,161

                          Other                                                                     341,728                                        329,429
                                                                                                    -------                                        -------

                                                Total current liabilities                                               1,780,111                               1,550,663

    Long-term debt                                                                                                    542,776                                 450,233

    Deferred income taxes                                                                                             253,118                                 198,674

    Other liabilities                                                                                                 181,830                                 139,526
                                                                                                                      -------                                 -------

                                                Total liabilities                                                       2,757,835                               2,339,096


    Redeemable noncontrolling interests                                                                               564,527                                 497,539

    Commitments and contingencies


    Stockholders' equity:

                             Preferred stock,
                              $.01 par value,
                              1,000,000 shares
                              authorized,

                          none outstanding                                                                -                                             -

                           Common stock, $.01
                           par value,
                           240,000,000 shares
                           authorized,

                           84,008,537
                           outstanding on
                           December 27,
                           2014 and

                           85,622,452
                           outstanding on
                           December 28,
                           2013                                                                          840                                            856

                           Additional paid-in
                           capital                                                                  265,363                                        318,225

                          Retained earnings                                                       2,642,523                                      2,398,267

                           Accumulated other
                           comprehensive
                           income (loss)                                                           (95,132)                                        67,849


                           Total Henry
                           Schein, Inc.
                           stockholders'
                           equity                                                                 2,813,594                                      2,785,197

                           Noncontrolling
                           interests                                                                  2,851                                          2,804


                                                Total stockholders' equity                                              2,816,445                               2,788,001
                                                                                                                        ---------                               ---------

                          Total
                           liabilities,
                           redeemable
                           noncontrolling
                           interests and
                           stockholders'
                           equity                                                                $6,138,807                                     $5,624,636
                                                                                                 ==========                                     ==========


                                                                                                                               HENRY SCHEIN, INC.

                                                                                                                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                                                                 (in thousands)


                                                                                                                                      Three Months Ended                        Years Ended
                                                                                                                                      ------------------                        -----------

                                                                                                                                         December 27,                     December 28,               December 27,          December 28,

                                                                                                                                                    2014                           2013                               2014            2013
                                                                                                                                                    ----                           ----                               ----            ----

                                                                                                                                          (unaudited)                     (unaudited)


    Cash flows from operating activities:

                          Net income                                                                                                          $143,955                                    $134,969                             $505,436                         $471,462

                          Adjustments to reconcile net income to net cash

                          provided by operating activities:

                                     Depreciation and amortization                                                                                39,570                                      31,954                              152,238                          128,035

                                      Accelerated amortization of deferred
                                      financing costs                                                                                                  -                                          -                                   -                           6,203

                                     Loss on sale of equity investment                                                                                 -                                          -                                   -                          12,535

                                     Stock-based compensation expense                                                                             12,624                                      10,832                               45,876                           35,527

                                     Provision for losses on trade and other

                                                                               accounts receivable                                                                  1,930                                           1,712                             4,619                            5,189

                                      Provision for (benefit from) deferred
                                      income taxes                                                                                                 7,539                                       1,285                                4,699                         (11,514)

                                     Equity in earnings of affiliates                                                                            (3,449)                                    (3,985)                            (11,734)                        (10,194)

                                     Distributions from equity affiliates                                                                          5,423                                       7,243                               15,727                           16,529

                                     Changes in unrecognized tax benefits                                                                          8,584                                       3,391                               22,597                           10,500

                                     Other                                                                                                       (4,888)                                      3,243                                3,303                           10,290

                                      Changes in operating assets and
                                      liabilities,

                                       net of acquisitions:

                                                                               Accounts receivable                                                                 26,897                                          48,341                          (81,441)                        (45,110)

                                                                               Inventories                                                                       (74,346)                                      (124,964)                         (71,899)                        (48,087)

                                                                               Other current assets                                                                 1,521                                           4,624                          (40,407)                          15,747

                                                                               Accounts payable and accrued expenses                                              108,659                                         155,983                            43,490                           67,063
                                                                                                                                                                  -------                                         -------                            ------                           ------

    Net cash provided by operating activities                                                                                                                274,019                                         274,628                           592,504                          664,175
                                                                                                                                                             -------                                         -------                           -------                          -------


    Cash flows from investing activities:

                          Purchases of fixed assets                                                                                           (21,334)                                   (21,482)                            (82,116)                        (60,215)

                           Payments related to equity investments and
                           business

                          acquisitions, net of cash acquired                                                                                  (60,173)                                  (147,849)                           (424,283)                       (182,363)

                          Payments related to sale of equity investment                                                                              -                                          -                                   -                        (13,364)

                           Proceeds from maturities of available-for-sale
                           securities                                                                                                            1,250                                           -                               3,250                                -

                          Other                                                                                                                (2,822)                                    (3,516)                            (13,490)                        (10,663)


    Net cash used in investing activities                                                                                                                   (83,079)                                      (172,847)                        (516,639)                       (266,605)
                                                                                                                                                             -------                                        --------                          --------                         --------


    Cash flows from financing activities:

                          Proceeds from (repayments of) bank borrowings                                                                        (5,643)                                     13,725                              152,641                            2,175

                          Proceeds from issuance of long-term debt                                                                                   -                                          -                             314,787                          678,781

                          Debt issuance costs                                                                                                    (125)                                       (45)                               (687)                         (1,372)

                          Principal borrowings (payments) for long-term debt                                                                    (92,363)                                     63,886                            (228,407)                       (729,977)

                          Proceeds from issuance of stock upon exercise

                          of stock options                                                                                                       7,376                                      12,917                               31,491                           35,553

                          Payments for repurchases of common stock                                                                            (73,707)                                   (73,773)                           (299,989)                       (300,251)

                          Excess tax benefits related to stock-based

                          compensation                                                                                                             511                                       1,645                                5,886                            8,141

                          Distributions to noncontrolling shareholders                                                                         (2,186)                                    (1,175)                            (24,986)                        (19,224)

                          Acquisitions of noncontrolling interests in

                          subsidiaries                                                                                                               -                                    (3,914)                           (105,383)                         (9,800)

    Net cash provided by (used in) financing activities                                                                                                    (166,137)                                         13,266                         (154,647)                       (335,974)
                                                                                                                                                            --------                                          ------                          --------                         --------


    Effect of exchange rate changes on cash and

                          cash equivalents                                                                                                    (11,871)                                      3,654                             (20,360)                           4,940


    Net change in cash and cash equivalents                                                                                                                   12,932                                         118,701                          (99,142)                          66,536

    Cash and cash equivalents, beginning of period                                                                                                            76,542                                          69,915                           188,616                          122,080
                                                                                                                                                              ------                                          ------                           -------                          -------

    Cash and cash equivalents, end of period                                                                                                                 $89,474                                        $188,616                           $89,474                         $188,616
                                                                                                                                                             =======                                        ========                           =======                         ========

    Note: Certain prior period amounts have been reclassified to conform to the current period presentation.


    Exhibit A - QTD Sales


                                                                     Henry Schein, Inc.

                                                                     2014 Fourth Quarter

                                                                        Sales Summary

                                                                       (in thousands)

                                                                       (unaudited)


                                                                  Q4 2014 over Q4 2013
                                                                  --------------------

    Global                              Q4 2014             Q4 2013                    Total Sales            Foreign              Local             Acquisition            Local
                                                                           Growth                    Exchange             Currency            Growth               Internal
                                                                                                      Growth               Growth                                   Growth
    ---


       Dental                                    $1,417,454                               $1,364,395                 3.9%               -3.6%                 7.5%                   5.2%    2.3%


       Animal Health                              731,623                                  651,733                12.3%               -3.6%                15.9%                   8.1%    7.8%


       Medical                                    461,712                                  421,885                 9.4%               -0.5%                 9.9%                   0.5%    9.4%
                                                  -------                                  -------


    Total Health Care Distribution              2,610,789                                2,438,013                 7.1%               -3.0%                10.1%                   5.1%    5.0%


    Technology and value-added services            91,307                                   88,357                 3.3%               -1.1%                 4.4%                   2.9%    1.5%
                                                   ------                                   ------


    Total Global                                 $2,702,096                               $2,526,370                 7.0%               -2.9%                 9.9%                   5.0%    4.9%
                                                 ==========                               ==========


    North America                       Q4 2014             Q4 2013                    Total Sales            Foreign              Local             Acquisition            Local
                                                                           Growth                    Exchange             Currency            Growth               Internal
                                                                                                      Growth               Growth                                   Growth
    ---


       Dental                                      $869,091                                 $819,884                 6.0%               -0.8%                 6.8%                   4.9%    1.9%


       Animal Health                              355,641                                  301,258                18.1%                0.0%                18.1%                  11.2%    6.9%


       Medical                                    440,579                                  400,776                 9.9%                0.0%                 9.9%                   0.4%    9.5%
                                                  -------                                  -------


    Total Health Care Distribution              1,665,311                                1,521,918                 9.4%               -0.4%                 9.8%                   4.9%    4.9%


    Technology and value-added services            75,529                                   76,217                -0.9%               -0.2%                -0.7%                   0.0%   -0.7%
                                                   ------                                   ------


    Total North America                          $1,740,840                               $1,598,135                 8.9%               -0.4%                 9.3%                   4.7%    4.6%
                                                 ==========                               ==========


    International                       Q4 2014             Q4 2013                    Total Sales            Foreign              Local             Acquisition            Local
                                                                           Growth                    Exchange             Currency            Growth               Internal
                                                                                                      Growth               Growth                                   Growth
    ---


       Dental                                      $548,363                                 $544,511                 0.7%               -7.8%                 8.5%                   5.6%    2.9%


       Animal Health                              375,982                                  350,475                 7.3%               -6.8%                14.1%                   5.5%    8.6%


       Medical                                     21,133                                   21,109                 0.1%               -8.3%                 8.4%                   0.0%    8.4%
                                                   ------                                   ------


    Total Health Care Distribution                945,478                                  916,095                 3.2%               -7.4%                10.6%                   5.4%    5.2%


    Technology and value-added services            15,778                                   12,140                30.0%               -6.2%                36.2%                  21.2%   15.0%
                                                   ------                                   ------


    Total International                            $961,256                                 $928,235                 3.6%               -7.3%                10.9%                   5.6%    5.3%
                                                   ========                                 ========


    Exhibit A - YTD Sales

                                                                             Henry Schein, Inc.

                                                                               Full Year 2014

                                                                                Sales Summary

                                                                               (in thousands)

                                                                                 (unaudited)


                                                                     Full Year 2014 over Full Year 2013
                                                                     ----------------------------------


    Global                              Full Year 2014              Full Year 2013                  Total Sales            Foreign              Local             Acquisition            Local
                                                                                        Growth                    Exchange             Currency            Growth               Internal
                                                                                                                   Growth               Growth                                   Growth
    ---


       Dental                                            $5,381,215                                    $4,997,972                 7.7%               -0.5%                 8.2%                   4.9%    3.3%


       Animal Health                                    2,898,612                                     2,599,461                11.5%                0.3%                11.2%                   4.9%    6.3%


       Medical                                          1,742,685                                     1,643,167                 6.1%                0.1%                 6.0%                   0.1%    5.9%
                                                        ---------                                     ---------


    Total Health Care Distribution                     10,022,512                                     9,240,600                 8.5%               -0.1%                 8.6%                   4.0%    4.6%


    Technology and value-added services                   348,878                                       320,047                 9.0%                0.2%                 8.8%                   3.1%    5.7%
                                                          -------                                       -------


    Total Global                                        $10,371,390                                    $9,560,647                 8.5%               -0.1%                 8.6%                   4.0%    4.6%
                                                        ===========                                    ==========


    North America                       Full Year 2014              Full Year 2013                  Total Sales            Foreign              Local             Acquisition            Local
                                                                                        Growth                    Exchange             Currency            Growth               Internal
                                                                                                                   Growth               Growth                                   Growth
    ---


       Dental                                            $3,289,043                                    $3,047,504                 7.9%               -0.7%                 8.6%                   4.8%    3.8%


       Animal Health                                    1,381,291                                     1,239,013                11.5%                0.0%                11.5%                   5.2%    6.3%


       Medical                                          1,657,821                                     1,562,031                 6.1%                0.0%                 6.1%                   0.1%    6.0%
                                                        ---------                                     ---------


    Total Health Care Distribution                      6,328,155                                     5,848,548                 8.2%               -0.4%                 8.6%                   3.7%    4.9%


    Technology and value-added services                   286,022                                       274,689                 4.1%               -0.3%                 4.4%                   0.1%    4.3%
                                                          -------                                       -------


    Total North America                                  $6,614,177                                    $6,123,237                 8.0%               -0.4%                 8.4%                   3.5%    4.9%
                                                         ==========                                    ==========


    International                       Full Year 2014              Full Year 2013                  Total Sales            Foreign              Local             Acquisition            Local
                                                                                        Growth                    Exchange             Currency            Growth               Internal
                                                                                                                   Growth               Growth                                   Growth
    ---


       Dental                                            $2,092,172                                    $1,950,468                 7.3%               -0.2%                 7.5%                   5.0%    2.5%


       Animal Health                                    1,517,321                                     1,360,448                11.5%                0.6%                10.9%                   4.6%    6.3%


       Medical                                             84,864                                        81,136                 4.6%                0.7%                 3.9%                   0.0%    3.9%
                                                           ------                                        ------


    Total Health Care Distribution                      3,694,357                                     3,392,052                 8.9%                0.1%                 8.8%                   4.7%    4.1%


    Technology and value-added services                    62,856                                        45,358                38.6%                3.1%                35.5%                  21.2%   14.3%
                                                           ------                                        ------


    Total International                                  $3,757,213                                    $3,437,410                 9.3%                0.2%                 9.1%                   4.9%    4.2%
                                                         ==========                                    ==========


    Exhibit B


                                                                                                                                               Henry Schein, Inc.

                                                                                                                                     2014 Fourth Quarter and Full Year 2014

                                                                                                        Reconciliation of reported GAAP net income and diluted EPS attributable to Henry Schein, Inc. to

                                                                                                                     non-GAAP net income and diluted EPS attributable to Henry Schein, Inc.

                                                                                                                            (in thousands, except per share data)

                                                                                                                                         (unaudited)



                                                                                                                                                    Fourth Quarter                                            Full Year

                                                                                                                                                                                             %                                                                %

                                                                                                                                 2014                                  2013                 Growth                      2014                2013                Growth
                                                                                                                                 ----                                  ----                 ------                      ----                ----                ------

    Net Income attributable to Henry Schein, Inc.                                                                                        $132,966                              $124,268                  7.0%                $466,077               $431,554            8.0%

    Diluted EPS attributable to Henry Schein, Inc.                                                                                          $1.56                                 $1.43                  9.1%                   $5.44                  $4.93           10.3%
    ----------------------------------------------                                                                                          -----                                 -----                   ---                    -----                  -----            ----


    Non-GAAP Adjustments (after-tax)

    Foreign tax benefit (1)                                                                                                         $           -                        $           -                                   $        -             $(13,398)

    Loss on sale of equity investment (2)                                                                                           -                                    -                                               -             12,535

    Accelerated amortization of deferred financing costs (3)                                                                        $           -                        $           -                                   $        -                $2,679

    Total non-GAAP adjustments to Net Income

    attributable to Henry Schein, Inc.                                                                                              $           -                        $           -                                   $        -                $1,816

    Total non-GAAP adjustments to diluted EPS

    attributable to Henry Schein, Inc.                                                                                              $           -                        $           -                                   $        -                 $0.02


    Non-GAAP Net Income attributable to

    Henry Schein, Inc.                                                                                                                   $132,966                              $124,268                  7.0%                $466,077               $433,370            7.5%

    Non-GAAP diluted EPS attributable to

    Henry Schein, Inc.                                                                                                                      $1.56                                 $1.43                  9.1%                   $5.44                  $4.95            9.9%
    ------------------                                                                                                                      -----                                 -----                   ---                    -----                  -----             ---


    This non-GAAP comparison is being presented in order to provide a more comparable basis for analysis.
    Earnings per share numbers may not sum due to rounding.


    (1)     Represents tax benefit related to expected utilization of tax loss carryforwards outside the U.S.


    (2)     Represents loss on divestiture of a noncontrolling interest in a dental wholesale distributor in the Middle East. There was no tax benefit related to this loss.


    (3)     Represents non-cash, one-time expenses related to the debt refinancing of Henry Schein Animal Health.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/henry-schein-reports-record-fourth-quarter-and-annual-results-300034228.html

SOURCE Henry Schein, Inc.