Patterson Companies Reports Fiscal 2022 Third-Quarter Operating Results
Patterson Companies (Nasdaq: PDCO) reported a 2.9% year-over-year increase in consolidated net sales, totaling $1.6 billion for the fiscal third quarter ended January 29, 2022. Adjusted operating margins improved in both the Dental and Animal Health segments. GAAP earnings per diluted share rose to $0.58, with adjusted earnings of $0.55. The company raised fiscal 2022 GAAP earnings guidance to $1.86 to $1.91 per diluted share, reflecting positive business momentum.
- Net sales increased 2.9% year-over-year to $1.6 billion.
- Adjusted operating margin improved by 70 bps in Dental and 10 bps in Animal Health.
- GAAP earnings per diluted share rose to $0.58, up from $0.50 the previous year.
- Raised fiscal 2022 GAAP earnings guidance to $1.86 to $1.91 per diluted share.
- Adjusted net income decreased from $55.8 million in Q3 FY21 to $54.2 million in Q3 FY22.
- Internal sales of consumables in the Dental segment declined by 1.8% year-over-year.
-
Reported net sales increased 2.9 percent year-over-year to
, and internal sales increased 4.3 percent.$1.6 billion -
Drove adjusted operating margin improvement of 70 bps in the Dental segment and 10 bps in the
Animal Health segment. -
Delivered third-quarter GAAP earnings of
per diluted share and adjusted earnings1 of$0.58 per diluted share.$0.55 -
Raised fiscal 2022 GAAP earnings guidance range to
to$1.86 per diluted share and adjusted earnings1 guidance range to$1.91 to$2.08 per diluted share.$2.13
Reported net income attributable to
“Patterson is successfully navigating a dynamic end market environment and delivered solid top-line growth and gross margin expansion during the third quarter that builds on our strong performance during the year ago period,” said
Patterson Dental
Reported net sales in our Dental segment for the third quarter of fiscal 2022 were
Reported net sales in our
Balance Sheet and Capital Allocation
During the first nine months of fiscal 2022,
In the third quarter of fiscal 2022,
Year-to-Date Results
Consolidated reported net sales for the first nine months of fiscal 2022 totaled
Reported net income attributable to
Fiscal 2022 Guidance
-
GAAP earnings are expected to be in the range of
to$1.86 per diluted share, compared to our prior guidance of$1.91 to$1.69 per diluted share.$1.79 -
Non-GAAP adjusted earnings1 are expected to be in the range of
to$2.08 per diluted share, compared to our prior guidance of$2.13 to$2.00 per diluted share.$2.10 -
Our non-GAAP adjusted earnings1 guidance excludes the after-tax impact of:
-
Gains on investments of approximately
($75.3 million per diluted share).$0.76 -
Inventory donation charges of approximately
($36.9 million per diluted share).$0.37 -
Deal amortization expenses of approximately
($29.4 million per diluted share).$0.30 -
Legal reserves of approximately
($27.5 million per diluted share).$0.28 -
Integration and business restructuring expenses of approximately
($3.2 million per diluted share).$0.03
-
Gains on investments of approximately
Our guidance is for current operations as well as completed or previously announced acquisitions and does not include the impact of potential future acquisitions, dispositions or similar transactions, if any, or impairments and material restructurings beyond those previously publicly disclosed. Our guidance assumes North American and international market conditions remain consistent with current market conditions and that there are no material adverse developments associated with the pandemic.
1Non-GAAP Financial Measures
The Reconciliation of GAAP to non-GAAP Measures table appearing behind the accompanying financial information is provided to adjust reported GAAP measures, namely operating income, other income (expense), net, income before taxes, income tax expense, net income, net income attributable to
The term “free cash flow” used in this release is defined as net cash used in operating activities less capital expenditures plus the collection of deferred purchase price receivables.
In addition, the term “internal sales” used in this release represents net sales adjusted to exclude the impact of foreign currency, changes in product selling relationships, contributions from recent acquisitions and the extra week of selling results in the first quarter of fiscal 2022. Foreign currency impact represents the difference in results that is attributable to fluctuations in currency exchange rates the company uses to convert results for all foreign entities where the functional currency is not the
Management believes that these non-GAAP measures may provide a helpful representation of the company's third-quarter performance and enable comparison of financial results between periods where certain items may vary independent of business performance. 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.
Third-Quarter Conference Call and Replay
Patterson Companies’ fiscal 2022 third-quarter conference call will start at
About
Learn more: pattersoncompanies.com
This press release contains, and our officers and representatives may from time to time make, certain “forward-looking statements” within the meaning of the safe harbor provisions of the
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance on any of these forward-looking statements.
Any number of factors could affect our actual results and cause such results to differ materially from those contemplated by any forward-looking statements, including, but not limited to, the following: the COVID-19 pandemic and measures taken in response thereto; our dependence on relationships with sales representatives and service technicians to retain customers and develop business; potential disruption of distribution capabilities, including service issues with third-party shippers; our dependence on suppliers to manufacture and supply substantially all of the products we sell; the risk of the products we sell becoming obsolete or containing undetected errors; adverse changes in supplier rebates; the risk that private label sales could adversely affect our relationships with suppliers; our dependence on positive perceptions of Patterson’s reputation; risks inherent in acquiring and disposing of assets or other businesses and the risks inherent in integrating acquired businesses; our ability to comply with restrictive covenants in our credit agreement; our dependence on leadership development and succession planning; the risk that our governing documents and
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, accordingly, any forward-looking statements contained herein should not be relied upon as a prediction of actual results.
You should carefully consider these and other relevant factors, including those risk factors in Part I, Item 1A, (“Risk Factors”) in our most recent Form 10-K and information which may be contained in our other filings with the
Investors should understand it is impossible to predict or identify all such factors or risks. As such, you should not consider the foregoing list, or the risks identified in our
Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We do not undertake any obligation to release publicly any revisions to any forward-looking statements whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ |
1,596,596 |
|
|
$ |
1,551,268 |
|
|
$ |
4,860,633 |
|
|
$ |
4,350,273 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
|
336,611 |
|
|
|
324,541 |
|
|
|
940,848 |
|
|
|
898,725 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
|
275,778 |
|
|
|
262,860 |
|
|
|
856,684 |
|
|
|
725,466 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income |
|
60,833 |
|
|
|
61,681 |
|
|
|
84,164 |
|
|
|
173,259 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Other income (expense): |
|
|
|
|
|
|
|
|||||||||
Gains on investments |
|
13,092 |
|
|
|
— |
|
|
|
100,919 |
|
|
|
— |
|
|
Other income, net |
|
6,186 |
|
|
|
4,323 |
|
|
|
14,413 |
|
|
|
9,580 |
|
|
Interest expense |
|
(4,879 |
) |
|
|
(5,532 |
) |
|
|
(15,595 |
) |
|
|
(18,604 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Income before taxes |
|
75,232 |
|
|
|
60,472 |
|
|
|
183,901 |
|
|
|
164,235 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income tax expense |
|
18,657 |
|
|
|
11,905 |
|
|
|
45,586 |
|
|
|
37,640 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income |
|
56,575 |
|
|
|
48,567 |
|
|
|
138,315 |
|
|
|
126,595 |
|
|
Net loss attributable to noncontrolling interests |
|
(431 |
) |
|
|
(192 |
) |
|
|
(1,017 |
) |
|
|
(631 |
) |
|
Net income attributable to |
$ |
57,006 |
|
|
$ |
48,759 |
|
|
$ |
139,332 |
|
|
$ |
127,226 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per share attributable to |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.58 |
|
|
$ |
0.51 |
|
|
$ |
1.43 |
|
|
$ |
1.33 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ |
0.58 |
|
|
$ |
0.50 |
|
|
$ |
1.42 |
|
|
$ |
1.32 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
97,471 |
|
|
|
95,734 |
|
|
|
97,213 |
|
|
|
95,472 |
|
|
Diluted |
|
98,554 |
|
|
|
96,953 |
|
|
|
98,450 |
|
|
|
96,379 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Dividends declared per common share |
$ |
0.26 |
|
|
$ |
0.26 |
|
|
$ |
0.78 |
|
|
$ |
0.78 |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
||||||
|
|
|
|
|||
|
|
|
|
|||
ASSETS |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
165,044 |
|
$ |
143,244 |
|
Receivables, net |
|
467,111 |
|
|
449,235 |
|
Inventory |
|
868,728 |
|
|
736,778 |
|
Prepaid expenses and other current assets |
|
289,548 |
|
|
286,672 |
|
Total current assets |
|
1,790,431 |
|
|
1,615,929 |
|
Property and equipment, net |
|
214,426 |
|
|
219,438 |
|
Operating lease right-of-use assets, net |
|
71,817 |
|
|
77,217 |
|
|
|
403,625 |
|
|
419,576 |
|
Long-term receivables, net and other |
|
383,197 |
|
|
419,351 |
|
Total assets |
$ |
2,863,496 |
|
$ |
2,751,511 |
|
|
|
|
|
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
715,544 |
|
$ |
609,264 |
|
Other accrued liabilities |
|
251,136 |
|
|
294,400 |
|
Operating lease liabilities |
|
30,417 |
|
|
32,252 |
|
Current maturities of long-term debt |
|
— |
|
|
100,750 |
|
Borrowings on revolving credit |
|
135,000 |
|
|
53,000 |
|
Total current liabilities |
|
1,132,097 |
|
|
1,089,666 |
|
Long-term debt |
|
488,353 |
|
|
487,545 |
|
Non-current operating lease liabilities |
|
43,513 |
|
|
48,318 |
|
Other non-current liabilities |
|
155,355 |
|
|
161,311 |
|
Total liabilities |
|
1,819,318 |
|
|
1,786,840 |
|
Stockholders' equity |
|
1,044,178 |
|
|
964,671 |
|
Total liabilities and stockholders' equity |
$ |
2,863,496 |
|
$ |
2,751,511 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
||||||||
|
Nine Months Ended |
|||||||
|
|
|
|
|||||
|
|
|
|
|||||
Operating activities: |
|
|
|
|||||
Net income |
$ |
138,315 |
|
|
$ |
126,595 |
|
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
61,405 |
|
|
|
58,355 |
|
|
Gains on investments |
|
(100,919 |
) |
|
|
— |
|
|
Non-cash employee compensation |
|
18,384 |
|
|
|
25,161 |
|
|
Non-cash losses (gains) and other, net |
|
5,815 |
|
|
|
6,791 |
|
|
Change in assets and liabilities: |
|
|
|
|||||
Receivables |
|
(850,628 |
) |
|
|
(685,345 |
) |
|
Inventory |
|
(132,689 |
) |
|
|
(12,506 |
) |
|
Accounts payable |
|
110,862 |
|
|
|
(199,558 |
) |
|
Accrued liabilities |
|
(49,296 |
) |
|
|
67,503 |
|
|
Other changes from operating activities, net |
|
(35,388 |
) |
|
|
8,120 |
|
|
Net cash used in operating activities |
|
(834,139 |
) |
|
|
(604,884 |
) |
|
Investing activities: |
|
|
|
|||||
Additions to property and equipment |
|
(26,488 |
) |
|
|
(21,101 |
) |
|
Collection of deferred purchase price receivables |
|
918,354 |
|
|
|
634,499 |
|
|
Acquisitions, net of cash acquired |
|
(19,793 |
) |
|
|
— |
|
|
Sale of investments |
|
74,346 |
|
|
|
396 |
|
|
Other investing activities |
|
— |
|
|
|
2,097 |
|
|
Net cash provided by investing activities |
|
946,419 |
|
|
|
615,891 |
|
|
Financing activities: |
|
|
|
|||||
Dividends paid |
|
(75,746 |
) |
|
|
(50,077 |
) |
|
Payments on long-term debt |
|
(100,750 |
) |
|
|
— |
|
|
Draw on revolving credit |
|
82,000 |
|
|
|
108,000 |
|
|
Other financing activities |
|
4,030 |
|
|
|
2,139 |
|
|
Net cash (used in) provided by financing activities |
|
(90,466 |
) |
|
|
60,062 |
|
|
Effect of exchange rate changes on cash |
|
(14 |
) |
|
|
6,948 |
|
|
Net change in cash and cash equivalents |
|
21,800 |
|
|
|
78,017 |
|
|
Cash and cash equivalents at beginning of period |
|
143,244 |
|
|
|
77,944 |
|
|
Cash and cash equivalents at end of period |
$ |
165,044 |
|
|
$ |
155,961 |
|
|
SALES SUMMARY (Dollars in thousands) (Unaudited) |
|||||||||||||||||||||
|
2022 |
|
20211 |
|
Total Sales Growth |
|
Foreign Exchange Impact |
|
53rd Week |
|
Other 2 |
|
Internal Sales Growth |
||||||||
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consolidated net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
1,237,127 |
|
$ |
1,199,102 |
|
3.2 |
% |
|
0.2 |
% |
|
— |
% |
|
(2.0 |
)% |
|
5.0 |
% |
|
Equipment and software |
|
276,446 |
|
|
266,628 |
|
3.7 |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
3.6 |
|
|
Value-added services and other |
|
83,023 |
|
|
85,538 |
|
(2.9 |
) |
|
0.1 |
|
|
— |
|
|
(0.2 |
) |
|
(2.8 |
) |
|
Total |
$ |
1,596,596 |
|
$ |
1,551,268 |
|
2.9 |
% |
|
0.2 |
% |
|
— |
% |
|
(1.6 |
)% |
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dental |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
337,192 |
|
$ |
342,561 |
|
(1.6 |
)% |
|
0.2 |
% |
|
— |
% |
|
— |
% |
|
(1.8 |
)% |
|
Equipment and software |
|
241,384 |
|
|
237,205 |
|
1.8 |
|
|
0.2 |
|
|
— |
|
|
— |
|
|
1.6 |
|
|
Value-added services and other |
|
72,057 |
|
|
69,180 |
|
4.2 |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
4.1 |
|
|
Total |
$ |
650,633 |
|
$ |
648,946 |
|
0.3 |
% |
|
0.2 |
% |
|
— |
% |
|
— |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
899,935 |
|
$ |
856,541 |
|
5.1 |
% |
|
0.2 |
% |
|
— |
% |
|
(2.9 |
)% |
|
7.8 |
% |
|
Equipment and software |
|
35,062 |
|
|
29,423 |
|
19.2 |
|
|
— |
|
|
— |
|
|
— |
|
|
19.2 |
|
|
Value-added services and other |
|
9,777 |
|
|
8,383 |
|
16.6 |
|
|
0.2 |
|
|
— |
|
|
(1.6 |
) |
|
18.0 |
|
|
Total |
$ |
944,774 |
|
$ |
894,347 |
|
5.6 |
% |
|
0.2 |
% |
|
— |
% |
|
(2.8 |
)% |
|
8.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Value-added services and other |
$ |
1,189 |
|
$ |
7,975 |
|
(85.1 |
)% |
|
— |
% |
|
— |
% |
|
— |
% |
|
(85.1 |
)% |
|
Total |
$ |
1,189 |
|
$ |
7,975 |
|
(85.1 |
)% |
|
— |
% |
|
— |
% |
|
— |
% |
|
(85.1 |
)% |
1 Certain sales were reclassified between categories to conform to the current period presentation.
2 Sales of certain products previously recognized on a gross basis were recognized on a net basis during the three and nine months ended
SALES SUMMARY (Dollars in thousands) (Unaudited) |
|||||||||||||||||||||
|
2022 |
|
20211 |
|
Total Sales Growth |
|
Foreign Exchange Impact |
|
53rd Week |
|
Other2 |
|
Internal Sales Growth |
||||||||
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consolidated net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
3,923,613 |
|
$ |
3,485,669 |
|
12.6 |
% |
|
1.3 |
% |
|
2.8 |
% |
|
(3.2 |
)% |
|
11.7 |
% |
|
Equipment and software |
|
683,711 |
|
|
616,286 |
|
10.9 |
|
|
0.6 |
|
|
2.0 |
|
|
— |
|
|
8.3 |
|
|
Value-added services and other |
|
253,309 |
|
|
248,318 |
|
2.0 |
|
|
0.8 |
|
|
1.9 |
|
|
(0.1 |
) |
|
(0.6 |
) |
|
Total |
$ |
4,860,633 |
|
$ |
4,350,273 |
|
11.7 |
% |
|
1.1 |
% |
|
2.6 |
% |
|
(2.6 |
)% |
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dental |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
1,070,422 |
|
$ |
957,013 |
|
11.9 |
% |
|
0.7 |
% |
|
2.9 |
% |
|
— |
% |
|
8.3 |
% |
|
Equipment and software |
|
591,787 |
|
|
548,403 |
|
7.9 |
|
|
0.7 |
|
|
1.9 |
|
|
— |
|
|
5.3 |
|
|
Value-added services and other |
|
217,506 |
|
|
205,573 |
|
5.8 |
|
|
0.3 |
|
|
1.9 |
|
|
— |
|
|
3.6 |
|
|
Total |
$ |
1,879,715 |
|
$ |
1,710,989 |
|
9.9 |
% |
|
0.7 |
% |
|
2.4 |
% |
|
— |
% |
|
6.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
2,853,191 |
|
$ |
2,528,656 |
|
12.8 |
% |
|
1.5 |
% |
|
2.8 |
% |
|
(4.4 |
)% |
|
12.9 |
% |
|
Equipment and software |
|
91,924 |
|
|
67,883 |
|
35.4 |
|
|
— |
|
|
2.9 |
|
|
— |
|
|
32.5 |
|
|
Value-added services and other |
|
29,916 |
|
|
24,138 |
|
23.9 |
|
|
5.3 |
|
|
3.4 |
|
|
(1.3 |
) |
|
16.5 |
|
|
Total |
$ |
2,975,031 |
|
$ |
2,620,677 |
|
13.5 |
% |
|
1.5 |
% |
|
2.8 |
% |
|
(4.3 |
)% |
|
13.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Value-added services and other |
$ |
5,887 |
|
$ |
18,607 |
|
(68.4 |
)% |
|
— |
% |
|
— |
% |
|
— |
% |
|
(68.4 |
)% |
|
Total |
$ |
5,887 |
|
$ |
18,607 |
|
(68.4 |
)% |
|
— |
% |
|
— |
% |
|
— |
% |
|
(68.4 |
)% |
1 Certain sales were reclassified between categories to conform to the current period presentation.
2 Sales of certain products previously recognized on a gross basis were recognized on a net basis during the three and nine months ended
OPERATING INCOME BY SEGMENT (In thousands) (Unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
|
|
|
|
|
|
|
|||||||||
Dental |
$ |
64,125 |
|
|
$ |
61,291 |
|
|
$ |
118,609 |
|
|
$ |
172,017 |
|
|
|
|
23,420 |
|
|
|
20,615 |
|
|
|
73,360 |
|
|
|
55,605 |
|
|
Corporate |
|
(26,712 |
) |
|
|
(20,225 |
) |
|
|
(107,805 |
) |
|
|
(54,363 |
) |
|
Total |
$ |
60,833 |
|
|
$ |
61,681 |
|
|
$ |
84,164 |
|
|
$ |
173,259 |
|
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (Dollars in thousands, except per share amounts) (Unaudited) |
||||||||||||||||||||||||
For the three months ended |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
60,833 |
|
|
$ |
9,252 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
70,085 |
|
Other income (expense), net |
|
|
14,399 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(13,092 |
) |
|
|
1,307 |
|
Income before taxes |
|
|
75,232 |
|
|
|
9,252 |
|
|
— |
|
|
— |
|
|
— |
|
|
(13,092 |
) |
|
|
71,392 |
|
Income tax expense |
|
|
18,657 |
|
|
|
2,247 |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,273 |
) |
|
|
17,631 |
|
Net income |
|
|
56,575 |
|
|
|
7,005 |
|
|
— |
|
|
— |
|
|
— |
|
|
(9,819 |
) |
|
|
53,761 |
|
Net loss attributable to noncontrolling interests |
|
|
(431 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(431 |
) |
Net income attributable to |
|
$ |
57,006 |
|
|
$ |
7,005 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(9,819 |
) |
|
$ |
54,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to |
|
$ |
0.58 |
|
|
$ |
0.07 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(0.10 |
) |
|
$ |
0.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
% |
||||||
Effective tax rate |
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
24.7 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the three months ended |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
61,681 |
|
|
$ |
9,238 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
70,919 |
|
Other income (expense), net |
|
|
(1,209 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(1,209 |
) |
Income before taxes |
|
|
60,472 |
|
|
|
9,238 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
69,710 |
|
Income tax expense |
|
|
11,905 |
|
|
|
2,196 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
14,101 |
|
Net income |
|
|
48,567 |
|
|
|
7,042 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
55,609 |
|
Net loss attributable to noncontrolling interests |
|
|
(192 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(192 |
) |
Net income attributable to |
|
$ |
48,759 |
|
|
$ |
7,042 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
55,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to |
|
$ |
0.50 |
|
|
$ |
0.07 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
0.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.6 |
% |
||||||
Effective tax rate |
|
|
19.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
20.2 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* May not sum due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (Dollars in thousands, except per share amounts) (Unaudited) |
||||||||||||||||||||||||
For the nine months ended |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
84,164 |
|
|
$ |
28,407 |
|
$ |
4,245 |
|
$ |
36,000 |
|
$ |
49,194 |
|
$ |
— |
|
|
$ |
202,010 |
|
Other income (expense), net |
|
|
99,737 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(100,919 |
) |
|
|
(1,182 |
) |
Income before taxes |
|
|
183,901 |
|
|
|
28,407 |
|
|
4,245 |
|
|
36,000 |
|
|
49,194 |
|
|
(100,919 |
) |
|
|
200,828 |
|
Income tax expense |
|
|
45,586 |
|
|
|
6,753 |
|
|
1,061 |
|
|
8,460 |
|
|
12,308 |
|
|
(25,669 |
) |
|
|
48,499 |
|
Net income |
|
|
138,315 |
|
|
|
21,654 |
|
|
3,184 |
|
|
27,540 |
|
|
36,886 |
|
|
(75,250 |
) |
|
|
152,329 |
|
Net loss attributable to noncontrolling interests |
|
|
(1,017 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(1,017 |
) |
Net income attributable to |
|
$ |
139,332 |
|
|
$ |
21,654 |
|
$ |
3,184 |
|
$ |
27,540 |
|
$ |
36,886 |
|
$ |
(75,250 |
) |
|
$ |
153,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to |
|
$ |
1.42 |
|
|
$ |
0.22 |
|
$ |
0.03 |
|
$ |
0.28 |
|
$ |
0.37 |
|
$ |
(0.76 |
) |
|
$ |
1.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.2 |
% |
||||||
Effective tax rate |
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
24.1 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the nine months ended |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
173,259 |
|
|
$ |
27,741 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
201,000 |
|
Other income (expense), net |
|
|
(9,024 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(9,024 |
) |
Income before taxes |
|
|
164,235 |
|
|
|
27,741 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
191,976 |
|
Income tax expense |
|
|
37,640 |
|
|
|
6,596 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
44,236 |
|
Net income |
|
|
126,595 |
|
|
|
21,145 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
147,740 |
|
Net loss attributable to noncontrolling interests |
|
|
(631 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(631 |
) |
Net income attributable to |
|
$ |
127,226 |
|
|
$ |
21,145 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
148,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to |
|
$ |
1.32 |
|
|
$ |
0.22 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
1.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.6 |
% |
||||||
Effective tax rate |
|
|
22.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
23.0 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* May not sum due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
FREE CASH FLOW (In thousands) (Unaudited) |
||||||||
|
Nine Months Ended |
|||||||
|
2022 |
|
2021 |
|||||
Net cash used in operating activities |
$ |
(834,139 |
) |
|
$ |
(604,884 |
) |
|
Additions to property and equipment |
|
(26,488 |
) |
|
|
(21,101 |
) |
|
Collection of deferred purchase price receivables |
|
918,354 |
|
|
|
634,499 |
|
|
Free cash flow |
$ |
57,727 |
|
|
$ |
8,514 |
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220302005285/en/
INVESTOR CONTACT:
651.686.1364
investor.relations@pattersoncompanies.com
MEDIA CONTACT:
651.905.3349
corporate.communications@pattersoncompanies.com
Source:
FAQ
What are Patterson Companies' Q3 FY22 financial results for PDCO?
How did Patterson Companies' adjusted earnings change in Q3 FY22?