Patterson Companies Reports Fiscal 2023 Fourth Quarter and Year End Operating Results
-
Fourth quarter reported net sales increased 5.0 percent year-over-year to
, and internal sales increased 5.7 percent.$1.7 billion - Drove adjusted operating margin expansion during the fourth quarter and fiscal 2023 for business overall and across both Dental and Animal Health segments.
-
Returned
to shareholders in fiscal 2023 through dividends and share repurchases.$156.8 million -
Achieved fourth quarter GAAP earnings of
per diluted share and adjusted earnings1 of$0.77 per diluted share, an increase of 18 percent over prior year.$0.84 -
Delivered fiscal 2023 GAAP earnings of
per diluted share and adjusted earnings of$2.12 per diluted share, an increase of 7 percent compared to prior year.$2.42 -
Issues fiscal 2024 GAAP earnings guidance of
to$2.14 per diluted share and adjusted earnings1 guidance of$2.24 to$2.45 per diluted share.$2.55
Reported net income attributable to Patterson Companies, Inc. for the fourth quarter of fiscal 2023 was
“Patterson had an incredibly strong fourth quarter, concluding a fiscal year in which we achieved our goals of delivering year-over-year internal sales growth and adjusted operating margin expansion for the business overall and across our Dental and Animal Health segments,” said Don Zurbay, President and CEO of Patterson Companies. “Our results demonstrate our team’s outstanding performance throughout fiscal 2023, and the impact of our ongoing initiatives to deepen the value proposition we offer customers and drive margin expansion through improved mix and greater operational efficiency. As we enter fiscal 2024, we remain focused on executing our proven strategy and building upon our momentum to deliver continued growth and value creation.”
Patterson Dental
Reported net sales in the Dental segment for the fourth quarter of fiscal 2023 were
Patterson Animal Health
Reported net sales in the Animal Health segment for the fourth quarter of fiscal 2023 were
Balance Sheet and Capital Allocation
During fiscal 2023, Patterson Companies used
In the fourth quarter of fiscal 2023, Patterson Companies declared a quarterly cash dividend of
Fiscal 2023 Full Year Results
Consolidated reported net sales for fiscal 2023 totaled
Reported net income attributable to Patterson Companies, Inc. in fiscal 2023 was
Fiscal 2024 Guidance
Patterson Companies today initiated its fiscal 2024 earnings guidance, which is provided on both a GAAP and non-GAAP adjusted1 basis:
-
GAAP earnings are expected to be in the range of
to$2.14 per diluted share.$2.24 -
Non-GAAP adjusted earnings1 are expected to be in the range of
to$2.45 per diluted share.$2.55 -
Our non-GAAP adjusted earnings1 guidance excludes the after-tax impact of:
-
Deal amortization expenses of approximately
($29.3 million per diluted share).$0.31
-
Deal amortization expenses of approximately
Our guidance reflects the strength of our business and competitive positioning, as well as our expectations for the North American and international end markets in which we operate, which we expect to be affected by the ongoing challenges of inflationary trends and higher interest rates as well as a potential slow-down in the broader economy. Beyond macroeconomic and geopolitical uncertainty, our guidance further assumes that there are no material adverse developments associated with wide-spread public health concerns.
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 Patterson Companies, Inc. and diluted earnings per share attributable to Patterson Companies, Inc., for the impact of deal amortization, integration and business restructuring expenses, legal reserves, inventory donation charges and gains on investments along with the related tax effects of these items.
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, the extra week of selling results in the first quarter of fiscal 2022 and the impact from recent acquisitions. 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 fourth 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.
Fourth Quarter Conference Call and Replay
Patterson Companies’ fiscal 2023 fourth quarter conference call will start at 8:30 a.m. Eastern today. Investors can listen to a live webcast of the conference call at www.pattersoncompanies.com. The conference call will be archived on the Patterson Companies website. A replay of the fiscal 2023 fourth quarter conference call can be heard for one week at 1-800-770-2030 and by providing the Conference ID 71954 when prompted.
About Patterson Companies Inc.
Patterson Companies Inc. (Nasdaq: PDCO) connects dental and animal health customers in
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: wide-spread public health concerns as we experienced, and may continue to experience, with the COVID-19 pandemic; our dependence on suppliers to manufacture and supply substantially all of the products we sell; potential disruption of distribution capabilities, including service issues with third-party shippers; our dependence on relationships with sales representatives and service technicians to retain customers and develop business; adverse changes in supplier rebates or other purchasing incentives; risks of selling private label products, including the risk of adversely affecting our relationships with suppliers; the risk of technological and market obsolescence for the products we sell; the risk of failing to innovate and develop new and enhanced software and e-services products; our dependence on positive perceptions of Patterson’s reputation; risks associated with illicit human use of pharmaceutical products we distribute; risks inherent in acquiring and disposing of assets or other businesses and risks inherent in integrating acquired businesses; turnover or loss of key personnel or highly skilled employees; risks associated with information systems, software products and cyber-security attacks; risks related to climate change; our ability to comply with restrictive covenants and other limits in our credit agreement; 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 SEC filings, to be a complete discussion of all potential risks or uncertainties.
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.
PATTERSON COMPANIES, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
April 29,
|
|
April 30,
|
|
April 29,
|
|
April 30,
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
1,721,152 |
|
|
$ |
1,638,772 |
|
|
$ |
6,471,471 |
|
|
$ |
6,499,405 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
|
389,761 |
|
|
|
348,239 |
|
|
|
1,372,945 |
|
|
|
1,289,087 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses |
|
284,651 |
|
|
|
275,401 |
|
|
|
1,096,974 |
|
|
|
1,132,085 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
105,110 |
|
|
|
72,838 |
|
|
|
275,971 |
|
|
|
157,002 |
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Gains on investments |
|
— |
|
|
|
890 |
|
|
|
— |
|
|
|
101,809 |
|
Other income, net |
|
4,747 |
|
|
|
13,318 |
|
|
|
27,826 |
|
|
|
27,731 |
|
Interest expense |
|
(10,798 |
) |
|
|
(4,693 |
) |
|
|
(33,636 |
) |
|
|
(20,288 |
) |
|
|
|
|
|
|
|
|
||||||||
Income before taxes |
|
99,059 |
|
|
|
82,353 |
|
|
|
270,161 |
|
|
|
266,254 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense |
|
24,217 |
|
|
|
18,954 |
|
|
|
63,563 |
|
|
|
64,540 |
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
74,842 |
|
|
|
63,399 |
|
|
|
206,598 |
|
|
|
201,714 |
|
Net loss attributable to noncontrolling interests |
|
(123 |
) |
|
|
(479 |
) |
|
|
(959 |
) |
|
|
(1,496 |
) |
Net income attributable to Patterson Companies, Inc. |
$ |
74,965 |
|
|
$ |
63,878 |
|
|
$ |
207,557 |
|
|
$ |
203,210 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share attributable to Patterson Companies, Inc.: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.77 |
|
|
$ |
0.66 |
|
|
$ |
2.14 |
|
|
$ |
2.09 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted |
$ |
0.77 |
|
|
$ |
0.65 |
|
|
$ |
2.12 |
|
|
$ |
2.06 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares: |
|
|
|
|
|
|
|
||||||||
Basic |
|
97,224 |
|
|
|
97,476 |
|
|
|
97,027 |
|
|
|
97,277 |
|
Diluted |
|
97,768 |
|
|
|
98,680 |
|
|
|
97,815 |
|
|
|
98,514 |
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared per common share |
$ |
0.26 |
|
|
$ |
0.26 |
|
|
$ |
1.04 |
|
|
$ |
1.04 |
|
PATTERSON COMPANIES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||
|
April 29,
|
|
April 30,
|
||
|
|
|
|
||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
159,669 |
|
$ |
142,014 |
Receivables, net |
|
477,384 |
|
|
447,162 |
Inventory |
|
795,072 |
|
|
785,604 |
Prepaid expenses and other current assets |
|
351,011 |
|
|
304,242 |
Total current assets |
|
1,783,136 |
|
|
1,679,022 |
Property and equipment, net |
|
212,283 |
|
|
213,140 |
Operating lease right-of-use assets, net |
|
92,956 |
|
|
70,722 |
Goodwill and identifiable intangibles, net |
|
388,293 |
|
|
393,244 |
Investments |
|
160,022 |
|
|
139,182 |
Long-term receivables, net and other |
|
242,456 |
|
|
246,320 |
Total assets |
$ |
2,879,146 |
|
$ |
2,741,630 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
724,993 |
|
$ |
681,321 |
Other accrued liabilities |
|
250,949 |
|
|
276,000 |
Operating lease liabilities |
|
28,390 |
|
|
29,348 |
Current maturities of long-term debt |
|
36,000 |
|
|
— |
Borrowings on revolving credit |
|
45,000 |
|
|
29,000 |
Total current liabilities |
|
1,085,332 |
|
|
1,015,669 |
Long-term debt |
|
451,231 |
|
|
488,554 |
Non-current operating lease liabilities |
|
67,376 |
|
|
43,332 |
Other non-current liabilities |
|
156,672 |
|
|
151,440 |
Total liabilities |
|
1,760,611 |
|
|
1,698,995 |
Stockholders' equity |
|
1,118,535 |
|
|
1,042,635 |
Total liabilities and stockholders' equity |
$ |
2,879,146 |
|
$ |
2,741,630 |
PATTERSON COMPANIES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
|||||||
|
Twelve Months Ended |
||||||
|
April 29,
|
|
April 30,
|
||||
|
|
|
|
||||
Operating activities: |
|
|
|
||||
Net income |
$ |
206,598 |
|
|
$ |
201,714 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
||||
Depreciation and amortization |
|
83,704 |
|
|
|
81,992 |
|
Gains on investments |
|
— |
|
|
|
(101,809 |
) |
Non-cash employee compensation |
|
15,543 |
|
|
|
23,805 |
|
Non-cash losses (gains) and other, net |
|
654 |
|
|
|
(1,431 |
) |
Change in assets and liabilities: |
|
|
|
||||
Receivables |
|
(1,047,075 |
) |
|
|
(1,144,833 |
) |
Inventory |
|
(11,086 |
) |
|
|
(53,871 |
) |
Accounts payable |
|
43,095 |
|
|
|
80,904 |
|
Accrued liabilities |
|
(21,714 |
) |
|
|
(27,630 |
) |
Other changes from operating activities, net |
|
(24,571 |
) |
|
|
(39,835 |
) |
Net cash used in operating activities |
|
(754,852 |
) |
|
|
(980,994 |
) |
Investing activities: |
|
|
|
||||
Additions to property and equipment and software |
|
(64,220 |
) |
|
|
(38,308 |
) |
Collection of deferred purchase price receivables |
|
998,912 |
|
|
|
1,213,497 |
|
Payments related to acquisitions, net of cash acquired |
|
(33,280 |
) |
|
|
(19,793 |
) |
Payments related to investments |
|
(15,000 |
) |
|
|
— |
|
Sale of investments |
|
— |
|
|
|
75,942 |
|
Other investing activities |
|
15,155 |
|
|
|
7,690 |
|
Net cash provided by investing activities |
|
901,567 |
|
|
|
1,239,028 |
|
Financing activities: |
|
|
|
||||
Dividends paid |
|
(101,346 |
) |
|
|
(101,111 |
) |
Repurchases of common stock |
|
(55,492 |
) |
|
|
(35,000 |
) |
Payments on long-term debt |
|
(1,500 |
) |
|
|
(100,750 |
) |
Draw (payment) on revolving credit |
|
16,000 |
|
|
|
(24,000 |
) |
Other financing activities |
|
15,854 |
|
|
|
7,627 |
|
Net cash used in financing activities |
|
(126,484 |
) |
|
|
(253,234 |
) |
Effect of exchange rate changes on cash |
|
(2,576 |
) |
|
|
(6,030 |
) |
Net change in cash and cash equivalents |
|
17,655 |
|
|
|
(1,230 |
) |
Cash and cash equivalents at beginning of period |
|
142,014 |
|
|
|
143,244 |
|
Cash and cash equivalents at end of period |
$ |
159,669 |
|
|
$ |
142,014 |
|
PATTERSON COMPANIES, INC. SALES SUMMARY (Dollars in thousands) (Unaudited) |
|||||||||||||||||||||
|
April 29,
|
|
April 30,
|
|
Total Sales Growth |
|
Foreign Exchange Impact |
|
53rd Week |
|
Acquisition Impact |
|
Internal Sales Growth |
||||||||
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consolidated net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
1,333,446 |
|
$ |
1,324,427 |
|
|
0.7 |
% |
|
(1.3 |
) % |
|
— |
% |
|
0.2 |
% |
|
1.8 |
% |
Equipment |
|
279,901 |
|
|
236,713 |
|
|
18.2 |
|
|
(0.6 |
) |
|
— |
|
|
— |
|
|
18.8 |
|
Value-added services and other |
|
107,805 |
|
|
77,632 |
|
|
38.9 |
|
|
(1.3 |
) |
|
— |
|
|
7.0 |
|
|
33.2 |
|
Total |
$ |
1,721,152 |
|
$ |
1,638,772 |
|
|
5.0 |
% |
|
(1.2 |
) % |
|
— |
% |
|
0.5 |
% |
|
5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dental |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
353,295 |
|
$ |
354,255 |
|
|
(0.3 |
) % |
|
(0.6 |
) % |
|
— |
% |
|
— |
% |
|
0.3 |
% |
Equipment |
|
246,820 |
|
|
208,357 |
|
|
18.5 |
|
|
(0.7 |
) |
|
— |
|
|
— |
|
|
19.2 |
|
Value-added services and other |
|
83,391 |
|
|
73,805 |
|
|
13.0 |
|
|
(0.4 |
) |
|
— |
|
|
— |
|
|
13.4 |
|
Total |
$ |
683,506 |
|
$ |
636,417 |
|
|
7.4 |
% |
|
(0.6 |
) % |
|
— |
% |
|
— |
% |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Animal Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consumable |
$ |
980,151 |
|
$ |
970,172 |
|
|
1.0 |
% |
|
(1.6 |
) % |
|
— |
% |
|
0.2 |
% |
|
2.4 |
% |
Equipment |
|
33,081 |
|
|
28,356 |
|
|
16.7 |
|
|
— |
|
|
— |
|
|
— |
|
|
16.7 |
|
Value-added services and other |
|
18,946 |
|
|
9,315 |
|
|
103.4 |
|
|
(7.4 |
) |
|
— |
|
|
58.2 |
|
|
52.6 |
|
Total |
$ |
1,032,178 |
|
$ |
1,007,843 |
|
|
2.4 |
% |
|
(1.6 |
) % |
|
— |
% |
|
0.8 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Value-added services and other |
$ |
5,468 |
|
$ |
(5,488 |
) |
|
199.6 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
199.6 |
% |
Total |
$ |
5,468 |
|
$ |
(5,488 |
) |
|
199.6 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
199.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PATTERSON COMPANIES, INC. SALES SUMMARY (Dollars in thousands) (Unaudited) |
||||||||||||||||||||
|
April 29,
|
|
April 30,
|
|
Total Sales Growth |
|
Foreign Exchange Impact |
|
53rd Week |
|
Acquisition Impact |
|
Internal Sales Growth |
|||||||
Twelve Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumable |
$ |
5,147,330 |
|
$ |
5,248,040 |
|
(1.9 |
) % |
|
(1.9 |
) % |
|
(1.9 |
) % |
|
0.1 |
% |
|
1.8 |
% |
Equipment |
|
950,403 |
|
|
920,424 |
|
3.3 |
|
|
(0.6 |
) |
|
(1.4 |
) |
|
— |
|
|
5.3 |
|
Value-added services and other |
|
373,738 |
|
|
330,941 |
|
12.9 |
|
|
(1.5 |
) |
|
(1.7 |
) |
|
1.8 |
|
|
14.3 |
|
Total |
$ |
6,471,471 |
|
$ |
6,499,405 |
|
(0.4 |
) % |
|
(1.7 |
) % |
|
(1.8 |
) % |
|
0.2 |
% |
|
2.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Dental |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumable |
$ |
1,358,823 |
|
$ |
1,424,677 |
|
(4.6 |
) % |
|
(0.6 |
) % |
|
(1.9 |
) % |
|
— |
% |
|
(2.1 |
) % |
Equipment |
|
823,978 |
|
|
800,144 |
|
3.0 |
|
|
(0.6 |
) |
|
(1.3 |
) |
|
— |
|
|
4.9 |
|
Value-added services and other |
|
309,341 |
|
|
291,311 |
|
6.2 |
|
|
(0.4 |
) |
|
(1.5 |
) |
|
— |
|
|
8.1 |
|
Total |
$ |
2,492,142 |
|
$ |
2,516,132 |
|
(1.0 |
) % |
|
(0.6 |
) % |
|
(1.7 |
) % |
|
— |
% |
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Animal Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumable |
$ |
3,788,507 |
|
$ |
3,823,363 |
|
(0.9 |
) % |
|
(2.4 |
) % |
|
(1.8 |
) % |
|
0.2 |
% |
|
3.1 |
% |
Equipment |
|
126,425 |
|
|
120,280 |
|
5.1 |
|
|
— |
|
|
(1.7 |
) |
|
— |
|
|
6.8 |
|
Value-added services and other |
|
49,990 |
|
|
39,231 |
|
27.4 |
|
|
(9.9 |
) |
|
(2.7 |
) |
|
15.6 |
|
|
24.4 |
|
Total |
$ |
3,964,922 |
|
$ |
3,982,874 |
|
(0.5 |
) % |
|
(2.4 |
) % |
|
(1.8 |
) % |
|
0.3 |
% |
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Value-added services and other |
$ |
14,407 |
|
$ |
399 |
|
3,510.8 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
3,510.8 |
% |
Total |
$ |
14,407 |
|
$ |
399 |
|
3,510.8 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
3,510.8 |
% |
PATTERSON COMPANIES, INC. OPERATING INCOME BY SEGMENT (In thousands) (Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
April 29,
|
|
April 30,
|
|
April 29,
|
|
April 30,
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
||||||||
Dental |
$ |
79,121 |
|
|
$ |
61,603 |
|
|
$ |
237,268 |
|
|
$ |
180,212 |
|
Animal Health |
|
46,622 |
|
|
|
41,043 |
|
|
|
126,994 |
|
|
|
114,403 |
|
Corporate |
|
(20,633 |
) |
|
|
(29,808 |
) |
|
|
(88,291 |
) |
|
|
(137,613 |
) |
Total |
$ |
105,110 |
|
|
$ |
72,838 |
|
|
$ |
275,971 |
|
|
$ |
157,002 |
|
PATTERSON COMPANIES, INC. RECONCILIATION OF GAAP TO NON-GAAP MEASURES (Dollars in thousands, except per share amounts) (Unaudited) |
||||||||||||||||||||||||
For the three months ended April 29, 2023 |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
105,110 |
|
|
$ |
9,772 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
114,882 |
|
Other income (expense), net |
|
|
(6,051 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(6,051 |
) |
Income before taxes |
|
|
99,059 |
|
|
|
9,772 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
108,831 |
|
Income tax expense |
|
|
24,217 |
|
|
|
2,337 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
26,554 |
|
Net income |
|
|
74,842 |
|
|
|
7,435 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
82,277 |
|
Net loss attributable to noncontrolling interests |
|
|
(123 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(123 |
) |
Net income attributable to Patterson Companies, Inc. |
|
$ |
74,965 |
|
|
$ |
7,435 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
82,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to Patterson Companies, Inc.* |
|
$ |
0.77 |
|
|
$ |
0.08 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
6.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
6.7 |
% |
||||||
Effective tax rate |
|
|
24.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
24.4 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the three months ended April 30, 2022 |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
72,838 |
|
|
$ |
9,405 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
82,243 |
|
Other income (expense), net |
|
|
9,515 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(890 |
) |
|
|
8,625 |
|
Income before taxes |
|
|
82,353 |
|
|
|
9,405 |
|
|
— |
|
|
— |
|
|
— |
|
|
(890 |
) |
|
|
90,868 |
|
Income tax expense |
|
|
18,954 |
|
|
|
2,237 |
|
|
— |
|
|
— |
|
|
— |
|
|
(227 |
) |
|
|
20,964 |
|
Net income |
|
|
63,399 |
|
|
|
7,168 |
|
|
— |
|
|
— |
|
|
— |
|
|
(663 |
) |
|
|
69,904 |
|
Net loss attributable to noncontrolling interests |
|
|
(479 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(479 |
) |
Net income attributable to Patterson Companies, Inc. |
|
$ |
63,878 |
|
|
$ |
7,168 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(663 |
) |
|
$ |
70,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to Patterson Companies, Inc.* |
|
$ |
0.65 |
|
|
$ |
0.07 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
(0.01 |
) |
|
$ |
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
5.0 |
% |
||||||
Effective tax rate |
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
23.1 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* May not sum due to rounding. |
PATTERSON COMPANIES, INC. RECONCILIATION OF GAAP TO NON-GAAP MEASURES (Dollars in thousands, except per share amounts) (Unaudited) |
||||||||||||||||||||||||
For the twelve months ended April 29, 2023 |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
275,971 |
|
|
$ |
37,932 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
313,903 |
|
Other income (expense), net |
|
|
(5,810 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(5,810 |
) |
Income before taxes |
|
|
270,161 |
|
|
|
37,932 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
308,093 |
|
Income tax expense |
|
|
63,563 |
|
|
|
9,083 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
72,646 |
|
Net income |
|
|
206,598 |
|
|
|
28,849 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
235,447 |
|
Net loss attributable to noncontrolling interests |
|
|
(959 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(959 |
) |
Net income attributable to Patterson Companies, Inc. |
|
$ |
207,557 |
|
|
$ |
28,849 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
236,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to Patterson Companies, Inc.* |
|
$ |
2.12 |
|
|
$ |
0.29 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.9 |
% |
||||||
Effective tax rate |
|
|
23.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
23.6 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the twelve months ended April 30, 2022 |
|
GAAP |
|
Deal amortization |
|
Integration and business restructuring expenses |
|
Legal reserves |
|
Inventory donation charges |
|
Gains on investments |
|
Non-GAAP |
||||||||||
Operating income |
|
$ |
157,002 |
|
|
$ |
37,812 |
|
$ |
4,245 |
|
$ |
36,000 |
|
$ |
49,194 |
|
$ |
— |
|
|
$ |
284,253 |
|
Other income (expense), net |
|
|
109,252 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(101,809 |
) |
|
|
7,443 |
|
Income before taxes |
|
|
266,254 |
|
|
|
37,812 |
|
|
4,245 |
|
|
36,000 |
|
|
49,194 |
|
|
(101,809 |
) |
|
|
291,696 |
|
Income tax expense |
|
|
64,540 |
|
|
|
8,990 |
|
|
1,061 |
|
|
8,460 |
|
|
12,308 |
|
|
(25,896 |
) |
|
|
69,463 |
|
Net income |
|
|
201,714 |
|
|
|
28,822 |
|
|
3,184 |
|
|
27,540 |
|
|
36,886 |
|
|
(75,913 |
) |
|
|
222,233 |
|
Net loss attributable to noncontrolling interests |
|
|
(1,496 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(1,496 |
) |
Net income attributable to Patterson Companies, Inc. |
|
$ |
203,210 |
|
|
$ |
28,822 |
|
$ |
3,184 |
|
$ |
27,540 |
|
$ |
36,886 |
|
$ |
(75,913 |
) |
|
$ |
223,729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share attributable to Patterson Companies, Inc.* |
|
$ |
2.06 |
|
|
$ |
0.29 |
|
$ |
0.03 |
|
$ |
0.28 |
|
$ |
0.37 |
|
$ |
(0.77 |
) |
|
$ |
2.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income as a % of sales |
|
|
2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
% |
||||||
Effective tax rate |
|
|
24.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
23.8 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* May not sum due to rounding. |
PATTERSON COMPANIES, INC. FREE CASH FLOW (In thousands) (Unaudited) |
|||||||
|
Twelve Months Ended |
||||||
|
April 29,
|
|
April 30,
|
||||
|
|
|
|
||||
Net cash used in operating activities |
$ |
(754,852 |
) |
|
$ |
(980,994 |
) |
Additions to property and equipment and software |
|
(64,220 |
) |
|
|
(38,308 |
) |
Collection of deferred purchase price receivables |
|
998,912 |
|
|
|
1,213,497 |
|
Free cash flow |
$ |
179,840 |
|
|
$ |
194,195 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230621970315/en/
INVESTORS: John M. Wright, Investor Relations
TEL: 651.686.1364
EMAIL: investor.relations@pattersoncompanies.com
MEDIA: Patterson Corporate Communications
TEL: 651.905.3349
EMAIL: corporate.communications@pattersoncompanies.com
Source: Patterson Companies, Inc.