TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Patterson Companies Reports Fiscal 2025 Third Quarter Operating Results

Business Wire 26-Feb-2025 4:30 PM

  • Third quarter reported net sales decreased 2.7 percent year-over-year to $1.57 billion, and internal sales decreased 2.4 percent.
  • Delivered third quarter GAAP earnings of $0.35 per diluted share and adjusted earnings1 of $0.43 per diluted share; both GAAP and adjusted earnings1 were negatively impacted by the cybersecurity attack on Change Healthcare compared to the prior year.
  • Returned $119.2 million to shareholders in the form of cash dividends and share repurchases through the first nine months of fiscal 2025.

Patterson Companies, Inc. (NASDAQ:PDCO) today reported operating results for its fiscal 2025 third quarter ended January 25, 2025.

"As we continue to progress toward closing our transaction with Patient Square Capital, our team remains focused on executing our strategy," said Don Zurbay, President and CEO of Patterson Companies. "While our third quarter results were impacted by challenging market conditions, we remain confident in the long-term strength of Patterson's value proposition as an indispensable partner to customers across the durable and attractive dental and animal health end markets."

Pending Transaction

As announced on December 11, 2024, Patterson entered into a definitive agreement under which Patient Square Capital, a dedicated health care investment firm, has agreed to acquire Patterson for $31.35 per share in an all-cash transaction valued at approximately $4.1 billion, including the refinancing of Patterson's receivables facilities. The transaction is expected to close in April 2025, subject to the satisfaction of customary closing conditions, including approval by Patterson's shareholders. Upon completion of the transaction, Patterson will become a privately held company, and its common stock will no longer be traded on the NASDAQ Global Select Market (Nasdaq).

Third Quarter Fiscal 2025 Results

Consolidated net sales were $1.57 billion (see attached Sales Summary for further details), a decrease of 2.7 percent compared to the same period last year. Internal sales, which are adjusted for the effects of currency translation, the net impact of an interest rate swap and contributions from recent acquisitions, decreased 2.4 percent over the prior year period.

Reported net income attributable to Patterson Companies, Inc. for the third quarter of fiscal 2025 was $31.3 million, or $0.35 per diluted share, compared to $47.7 million, or $0.52 per diluted share, in the third quarter of fiscal 2024. Adjusted net income1 attributable to Patterson Companies, Inc., which excludes deal amortization, totaled $38.7 million for the third quarter of fiscal 2025, or $0.43 per diluted share, compared to $55.0 million, or $0.59 per diluted share, in the third quarter of fiscal 2024. Reported and adjusted net income attributable to Patterson Companies, Inc. was negatively impacted in the fiscal third quarter by a pre-tax year-over-year increase in LIFO expense of $7.4 million, a $2.4 million pre-tax year-over-year increase in legal expenses and a $4.0 million pre-tax increase in employee benefit expense due to medical claims compared to the prior year period. In addition, the year-over-year decrease in reported and adjusted net income attributable to Patterson Companies, Inc. in the third quarter of fiscal 2025 was also related to lower sales of dental consumables and equipment and the continued negative impact of the widely reported cybersecurity attack on vendor Change Healthcare, within the value-added services category of the dental segment.

Patterson Dental

Reported net sales in the Dental segment for the third quarter of fiscal 2025 were $596.3 million. Internal sales decreased 6.0 percent compared to the fiscal 2024 third quarter. Internal sales of consumables decreased 6.2 percent year-over-year. Compared to the prior year period, internal sales of equipment decreased 6.9 percent. Internal sales of value-added services decreased 2.4 percent compared to the prior year period, primarily due to the negative impact of the cybersecurity attack on Change Healthcare.

Patterson Animal Health

Reported net sales in the Animal Health segment for the third quarter of fiscal 2025 were $972.4 million. Internal sales increased 0.2 percent compared to the fiscal 2024 third quarter. Compared to the prior year period, internal sales of consumables were flat, equipment decreased 1.1 percent and value-added services increased 10.8 percent.

Balance Sheet and Capital Allocation

During the first nine months of fiscal 2025, Patterson Companies used $735.1 million of cash from operating activities and collected deferred purchase price receivables of $731.1 million, using $3.9 million in cash, compared to generating $50.5 million during the first nine months of fiscal 2024. Free cash flow1 (see definition below and attached free cash flow table) during the first nine months of fiscal 2025 declined by $49.6 million compared to the first nine months of fiscal 2024.

In the third quarter of fiscal 2025, Patterson Companies paid a quarterly cash dividend of $0.26 per share, returning $22.9 million to shareholders. During the first nine months of fiscal 2025, Patterson Companies returned $119.2 million to shareholders in the form of cash dividends and share repurchases.

Year-to-Date Results

Consolidated reported net sales for the first nine months of fiscal 2025 totaled $4.79 billion, a 1.2 percent year-over-year decrease. Internal sales for the first nine months of fiscal 2025, which are adjusted for the effects of currency translation and the net impact of an interest rate swap and contributions from recent acquisitions, decreased 1.5 percent year-over-year. Through the first nine months of fiscal 2025, Dental segment internal sales decreased 3.8 percent, including a 2.5 percent decrease in consumables, a 6.0 percent decline in equipment and a 4.0 percent decrease in value-added services. Through the first nine months of fiscal 2025, Animal Health segment internal sales decreased 0.2 percent, including 0.5 percent decrease in consumables, a 1.1 percent decline in equipment and a 12.2 percent increase in value-added services.

Reported net income attributable to Patterson Companies, Inc. was $71.7 million, or $0.81 per diluted share, compared to $118.9 million, or $1.26 per diluted share in last year's period. Adjusted net income1 attributable to Patterson Companies, Inc., which excludes deal amortization, integration and business restructuring expenses, an inventory pre-payment write-off and a gain on the sale of an investment totaled $101.6 million, or $1.14 per diluted share, compared to $140.9 million, or $1.49 per diluted share, in the year-ago period.

Financial Guidance and Conference Call

In light of the Company's previously announced agreement to be acquired by Patient Square Capital, Patterson will not be providing an update to forward-looking earnings guidance and will not conduct a quarterly earnings call nor publish supplemental earnings materials with the financial community that discusses fiscal 2025 third quarter results.

1Non-GAAP Financial Measures

The term "internal sales" used in this release represents net sales adjusted for the effects of currency translation, the net impact of an interest rate swap and contributions 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 U.S. dollar. The company calculates the impact as the difference between the current period results translated using the current period currency exchange rates and using the comparable prior period's currency exchange rates. The company believes the disclosure of net sales excluding the impact of foreign currency and an interest rate swap provides useful supplementary information to investors in light of fluctuations in these variables that are independent of our period-over-period performance.

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.

The Reconciliation of GAAP to non-GAAP Measures table appearing behind the accompanying financial information is provided to adjust reported GAAP measures, namely net sales, gross profit, operating expenses, operating income, other income (expense), net, income before taxes, income tax expense, net income, net loss attributable to noncontrolling interests, 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, an interest rate swap, an inventory pre-payment write-off, and a gain on the sale of an investment along with any related tax effects of these items.

  • Deal amortization represents non-cash intangible amortization expense, primarily related to the acquisition of Animal Health International.
  • Integration and business restructuring expenses represent restructuring charges to better align our organization to current market opportunities.
  • Interest rate swap -- Our customer financing net sales includes the impact of changes in interest rates on deferred purchase price receivables, as the average interest rate in our contract portfolio may not fluctuate at the same rate as interest rate markets, resulting in an increase or reduction of gain on contract sales. We enter into an interest rate swap to hedge a portion of the related interest rate risk. These agreements do not qualify for hedge accounting, and the gains or losses on an interest rate swap are reported in other income and expense in our condensed consolidated statements of operation and other comprehensive income. We present a non-GAAP adjustment to reclassify the mark-to-market adjustment on the interest rate swap from other income (expense) to net sales to align the swap impact with the impact on customer financing net sales. We believe adjusted net sales, adjusted gross profit and adjusted operating income, which include the gains and losses on the interest rate swap, provide additional comparability from period to period because they present the impact of interest rate fluctuations, net of the mark-to-market swap adjustment, within adjusted net sales. We note the net impact of interest rate fluctuations has a minimal impact on net income.
  • Inventory pre-payment write-off represents the write-off of the remaining balance of a transaction initiated during the COVID-19 pandemic. The inventory prepayment was made in a period of supply chain disruptions and increased demand for PPE and does not represent our normal process for purchasing inventory. The remaining balance of the prepayment was determined to be uncollectible in the second quarter of fiscal 2025.
  • Gain on investment relates to the sale of our investment in VetSource.

Management believes that these non-GAAP measures may provide a helpful representation of the company's 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.

About Patterson Companies Inc.

Patterson Companies Inc. (NASDAQ:PDCO) connects dental and animal health customers in North America and the U.K. to the latest products, technologies, services and innovative business solutions that enable operational and professional success. Our comprehensive portfolio, distribution network and supply chain is equaled only by our dedicated, knowledgeable people who deliver unrivalled expertise and unmatched customer service and support.

Learn more: pattersoncompanies.com

Forward-Looking Statements

This press release contains statements that are forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include information concerning the proposed merger and the ability to consummate the proposed merger, our liquidity and our possible or assumed future results of operations, including descriptions of our business strategies. These statements often include words such as "believe," "expect," "project," "potential," "anticipate," "intend," "plan," "estimate," "seek," "will," "may," "would," "should," "could," "forecasts" or similar words

These statements are based on certain assumptions that we have made in light of our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate in these circumstances. We believe these assumptions are reasonable, but you should understand that these statements are not guarantees of performance or results, and our actual results could differ materially from those expressed in the forward-looking statements due to a variety of important factors, both positive and negative, that may be revised or supplemented in subsequent releases or reports.

These statements involve risks, estimates, assumptions, and uncertainties that could cause actual results to differ materially from those expressed in these statements and elsewhere in this release. These uncertainties include, but are not limited to, the inability to consummate the merger within the anticipated time period, or at all, due to any reason, including the failure to obtain required regulatory and shareholder approvals, satisfy the other conditions to the consummation of the merger or complete necessary financing arrangements; the risk that the merger disrupts our current plans and operations or diverts management's attention from its ongoing business; the effects of the merger on our business, operating results, and ability to retain and hire key personnel and maintain relationships with customers, suppliers and others with whom we do business; the risk that our stock price may decline significantly if the merger is not consummated; the nature, cost and outcome of any legal proceedings related to the merger; 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; risks of selling private label products, including the risk of adversely affecting our relationships with suppliers; adverse changes in supplier rebates or other purchasing incentives; 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 inherent in our growing use of artificial intelligence systems to automate processes and analyze data; adverse impacts of wide-spread public health concerns as we experienced with the COVID-19 pandemic and may experience in the future; 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 Minnesota law may discourage takeovers and business combinations; the effects of the highly competitive dental and animal health supply markets in which we compete; the effects of consolidation within the dental and animal health supply markets; risks from the formation or expansion of GPOs, provider networks and buying groups that may place us at a competitive disadvantage; exposure to the risks of the animal production business, including changing consumer demand, the cyclical livestock market, weather conditions, the availability of natural resources and other factors outside our control, and the risks of the companion animal business, including the possibility of disease adversely affecting the pet population; exposure to the risks of the health care industry, including changes in demand due to political, economic and regulatory influences and other factors outside our control; increases in over-the-counter sales and e-commerce options; risks of litigation and government inquiries and investigations, including the diversion of management's attention, the cost of defending against such actions, the possibility of damage awards or settlements, fines or penalties, or equitable remedies (including but not limited to the revocation of or non-renewal of licenses) and inherent uncertainty; failure to comply with health care fraud or other laws and regulations; change and uncertainty in the health care industry; failure to comply with existing or future U.S. or foreign laws and regulations including those governing the distribution of pharmaceuticals and controlled substances; failure to comply with evolving data privacy laws and regulations; tax legislation; risks inherent in international operations, including currency fluctuations; and uncertain macro-economic conditions, including inflationary pressures.

The foregoing review of important factors that could cause actual results to differ from expectations should not be construed as exhaustive and should be read in conjunction with the information contained or incorporated by reference in our Annual Report on Form 10-K for the year ended April 27, 2024 filed with the SEC on June 18, 2024 and our definitive proxy statement for our 2024 annual meeting of shareholders filed with the SEC on August 2, 2024 and our recent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

The information contained in this release is made only as of the date hereof, even if subsequently made available on our website or otherwise.

 

PATTERSON COMPANIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

January 25, 2025

 

January 27, 2024

 

January 25, 2025

 

January 27, 2024

 

 

 

 

 

 

 

 

Net sales

$

1,572,411

 

 

$

1,616,095

 

 

$

4,788,528

 

 

$

4,845,612

 

 

 

 

 

 

 

 

 

Gross profit

 

320,824

 

 

 

351,006

 

 

 

961,525

 

 

 

1,009,087

 

 

 

 

 

 

 

 

 

Operating expenses

 

275,383

 

 

 

280,994

 

 

 

849,079

 

 

 

843,950

 

 

 

 

 

 

 

 

 

Operating income

 

45,441

 

 

 

70,012

 

 

 

112,446

 

 

 

165,137

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Other income, net

 

8,147

 

 

 

3,653

 

 

 

19,566

 

 

 

22,650

 

Interest expense

 

(10,753

)

 

 

(11,725

)

 

 

(35,774

)

 

 

(31,879

)

 

 

 

 

 

 

 

 

Income before taxes

 

42,835

 

 

 

61,940

 

 

 

96,238

 

 

 

155,908

 

 

 

 

 

 

 

 

 

Income tax expense

 

11,665

 

 

 

14,347

 

 

 

24,733

 

 

 

37,330

 

 

 

 

 

 

 

 

 

Net income

 

31,170

 

 

 

47,593

 

 

 

71,505

 

 

 

118,578

 

Net loss attributable to noncontrolling interests

 

(85

)

 

 

(110

)

 

 

(234

)

 

 

(317

)

Net income attributable to Patterson Companies, Inc.

$

31,255

 

 

$

47,703

 

 

$

71,739

 

 

$

118,895

 

 

 

 

 

 

 

 

 

Earnings per share attributable to Patterson Companies, Inc.:

 

 

 

 

 

 

 

Basic

$

0.35

 

 

$

0.52

 

 

$

0.81

 

 

$

1.26

 

Diluted

$

0.35

 

 

$

0.52

 

 

$

0.81

 

 

$

1.26

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

Basic

 

88,306

 

 

 

92,009

 

 

 

88,197

 

 

 

94,088

 

Diluted

 

89,070

 

 

 

92,519

 

 

 

88,871

 

 

 

94,704

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

 

 

$

0.26

 

 

$

0.52

 

 

$

0.78

 

 

PATTERSON COMPANIES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

January 25, 2025

 

April 27, 2024

 

 

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

134,996

 

$

114,462

Receivables, net

 

469,924

 

 

547,287

Inventory, net

 

889,348

 

 

782,898

Prepaid expenses and other current assets

 

343,366

 

 

334,116

Total current assets

 

1,837,634

 

 

1,778,763

Property and equipment, net

 

227,802

 

 

229,081

Operating lease right-of-use assets, net

 

121,613

 

 

122,295

Goodwill and identifiable intangibles, net

 

330,145

 

 

349,589

Investments

 

88,649

 

 

166,320

Long-term receivables, net and other

 

226,743

 

 

250,684

Total assets

$

2,832,586

 

$

2,896,732

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

644,861

 

$

745,375

Other accrued liabilities

 

204,740

 

 

245,610

Operating lease liabilities

 

26,945

 

 

32,815

Current maturities of long-term debt

 

126,875

 

 

122,750

Borrowings on revolving credit

 

302,000

 

 

186,000

Total current liabilities

 

1,305,421

 

 

1,332,550

Long-term debt

 

321,763

 

 

328,911

Non-current operating lease liabilities

 

98,053

 

 

92,464

Other non-current liabilities

 

117,434

 

 

141,075

Total liabilities

 

1,842,671

 

 

1,895,000

Stockholders' equity

 

989,915

 

 

1,001,732

Total liabilities and stockholders' equity

$

2,832,586

 

$

2,896,732

 

PATTERSON COMPANIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Nine Months Ended

 

January 25, 2025

 

January 27, 2024

 

 

 

 

Operating activities:

 

 

 

Net income

$

71,505

 

 

$

118,578

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

Depreciation and amortization

 

68,784

 

 

 

65,198

 

Stock-based compensation

 

16,568

 

 

 

15,395

 

Non-cash (gains) losses and other, net

 

(9,695

)

 

 

4,120

 

Change in assets and liabilities:

 

 

 

Receivables

 

(615,136

)

 

 

(744,275

)

Inventory

 

(107,461

)

 

 

(106,328

)

Accounts payable

 

(101,856

)

 

 

(43,533

)

Accrued liabilities

 

(16,348

)

 

 

(14,510

)

Other changes from operating activities, net

 

(41,429

)

 

 

(14,494

)

Net cash used in operating activities

 

(735,068

)

 

 

(719,849

)

Investing activities:

 

 

 

Additions to property and equipment and software

 

(46,427

)

 

 

(51,196

)

Collection of deferred purchase price receivables

 

731,146

 

 

 

770,319

 

Payments related to acquisitions, net of cash acquired

 

(11,967

)

 

 

(1,108

)

Sale of investment

 

86,408

 

 

 

 

Net cash provided by investing activities

 

759,160

 

 

 

718,015

 

Financing activities:

 

 

 

Dividends paid

 

(69,165

)

 

 

(75,021

)

Repurchases of common stock

 

(50,000

)

 

 

(214,587

)

Payments on long-term debt

 

(3,375

)

 

 

(35,250

)

Draw on revolving credit

 

116,000

 

 

 

286,000

 

Other financing activities

 

3,505

 

 

 

4,767

 

Net cash used in financing activities

 

(3,035

)

 

 

(34,091

)

Effect of exchange rate changes on cash

 

(523

)

 

 

254

 

Net change in cash and cash equivalents

 

20,534

 

 

 

(35,671

)

Cash and cash equivalents at beginning of period

 

114,462

 

 

 

159,669

 

Cash and cash equivalents at end of period

$

134,996

 

$

123,998

 

 

PATTERSON COMPANIES, INC.

SALES SUMMARY

(Dollars in thousands)

(Unaudited)

 

 

January 25, 2025

 

January 27, 2024

 

Total Sales Growth

 

Foreign Exchange Impact

 

Net Interest Rate Swap

 

Acquisition Impact

 

Internal Sales Growth

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

1,242,015

 

$

1,262,290

 

(1.6

)%

 

(0.2

)%

 

%

 

0.3

%

 

(1.7

)%

Equipment

 

229,432

 

 

245,262

 

(6.5

)

 

(0.4

)

 

 

 

 

 

(6.1

)

Value-added services and other

 

100,964

 

 

108,543

 

(7.0

)

 

(0.1

)

 

(5.3

)

 

 

 

(1.6

)

Total

$

1,572,411

 

$

1,616,095

 

(2.7

)%

 

(0.2

)%

 

(0.3

)%

 

0.2

%

 

(2.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dental

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

327,637

 

$

350,953

 

(6.6

)%

 

(0.4

)%

 

%

 

%

 

(6.2

)%

Equipment

 

195,897

 

 

211,352

 

(7.3

)

 

(0.4

)

 

 

 

 

 

(6.9

)

Value-added services and other

 

72,794

 

 

74,832

 

(2.7

)

 

(0.3

)

 

 

 

 

 

(2.4

)

Total

$

596,328

 

$

637,137

 

(6.4

)%

 

(0.4

)%

 

%

 

%

 

(6.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Animal Health

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

914,378

 

$

911,337

 

0.3

%

 

(0.1

)%

 

%

 

0.4

%

 

%

Equipment

 

33,535

 

 

33,910

 

(1.1

)

 

 

 

 

 

 

 

(1.1

)

Value-added services and other

 

24,467

 

 

22,030

 

11.1

 

 

0.2

 

 

 

 

0.1

 

 

10.8

 

Total

$

972,380

 

$

967,277

 

0.5

%

 

(0.1

)%

 

%

 

0.4

%

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

Value-added services and other

$

3,703

 

$

11,681

 

n/m

 

 

%

 

n/m

 

 

%

 

(26.9

)%

Total

$

3,703

 

$

11,681

 

n/m

 

 

%

 

n/m

 

 

%

 

(26.9

)%

 

PATTERSON COMPANIES, INC.

SALES SUMMARY

(Dollars in thousands)

(Unaudited)

 

 

January 25, 2025

 

January 27, 2024

 

Total Sales Growth

 

Foreign Exchange Impact

 

Net Interest Rate Swap

 

Acquisition Impact

 

Internal Sales Growth

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

3,867,636

 

$

3,897,378

 

(0.8

)%

 

0.1

%

 

%

 

0.1

%

 

(1.0

)%

Equipment

 

604,453

 

 

639,526

 

(5.5

)

 

(0.2

)

 

 

 

 

 

(5.3

)

Value-added services and other

 

316,439

 

 

308,708

 

2.5

 

 

0.1

 

 

2.6

 

 

 

 

(0.2

)

Total

$

4,788,528

 

$

4,845,612

 

(1.2

)%

 

0.1

%

 

0.1

%

 

0.1

%

 

(1.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dental

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

1,020,662

 

$

1,049,492

 

(2.7

)%

 

(0.2

)%

 

%

 

%

 

(2.5

)%

Equipment

 

514,908

 

 

549,028

 

(6.2

)

 

(0.2

)

 

 

 

 

 

(6.0

)

Value-added services and other

 

222,797

 

 

232,298

 

(4.1

)

 

(0.1

)

 

 

 

 

 

(4.0

)

Total

$

1,758,367

 

$

1,830,818

 

(4.0

)%

 

(0.2

)%

 

%

 

%

 

(3.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Animal Health

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumable

$

2,846,974

 

$

2,847,886

 

%

 

0.3

%

 

%

 

0.2

%

 

(0.5

)%

Equipment

 

89,545

 

 

90,498

 

(1.1

)

 

 

 

 

 

 

 

(1.1

)

Value-added services and other

 

72,862

 

 

64,505

 

13.0

 

 

0.8

 

 

 

 

 

 

12.2

 

Total

$

3,009,381

 

$

3,002,889

 

0.2

%

 

0.3

%

 

%

 

0.1

%

 

(0.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

Value-added services and other

$

20,780

 

$

11,905

 

n/m

 

 

%

 

n/m

 

 

%

 

3.4

%

Total

$

20,780

 

$

11,905

 

n/m

 

 

%

 

n/m

 

 

%

 

3.4

%

 

PATTERSON COMPANIES, INC.

OPERATING INCOME BY SEGMENT

(In thousands)

(Unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

January 25, 2025

 

January 27, 2024

 

January 25, 2025

 

January 27, 2024

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

Dental

$

42,079

 

 

$

53,630

 

 

$

102,797

 

 

$

147,577

 

Animal Health

 

31,976

 

 

 

32,104

 

 

 

86,964

 

 

 

88,143

 

Corporate

 

(28,614

)

 

 

(15,722

)

 

 

(77,315

)

 

 

(70,583

)

Total

$

45,441

 

 

$

70,012

 

 

$

112,446

 

 

$

165,137

 

 

PATTERSON COMPANIES, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(Dollars in thousands, except per share amounts)

(Unaudited)

 

For the three months ended January 25, 2025

 

GAAP

 

Deal amortization

 

Integration and business restructuring expenses

 

Interest rate swap

 

Inventory pre- payment write-off

 

Gain on investment

 

Non-GAAP

Net sales

 

$

1,572,411

 

 

$

 

 

$

 

$

2,298

 

 

$

 

$

 

$

1,574,709

 

Gross profit

 

 

320,824

 

 

 

 

 

 

 

 

2,298

 

 

 

 

 

 

 

323,122

 

Operating expenses

 

 

275,383

 

 

 

(9,723

)

 

 

 

 

 

 

 

 

 

 

 

265,660

 

Operating income

 

 

45,441

 

 

 

9,723

 

 

 

 

 

2,298

 

 

 

 

 

 

 

57,462

 

Other income (expense), net

 

 

(2,606

)

 

 

 

 

 

 

 

(2,298

)

 

 

 

 

 

 

(4,904

)

Income before taxes

 

 

42,835

 

 

 

9,723

 

 

 

 

 

 

 

 

 

 

 

 

52,558

 

Income tax expense

 

 

11,665

 

 

 

2,305

 

 

 

 

 

 

 

 

 

 

 

 

13,970

 

Net income

 

 

31,170

 

 

 

7,418

 

 

 

 

 

 

 

 

 

 

 

 

38,588

 

Net loss attributable to noncontrolling interests

 

 

(85

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85

)

Net income attributable to Patterson Companies, Inc.

 

$

31,255

 

 

$

7,418

 

 

$

 

$

 

 

$

 

$

 

$

38,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Patterson Companies, Inc.*

 

$

0.35

 

 

$

0.08

 

 

$

 

$

 

 

$

 

$

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

20.4

%

 

 

 

 

 

 

 

 

 

 

 

 

20.5

%

Operating margin

 

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

3.6

%

Effective tax rate

 

 

27.2

%

 

 

 

 

 

 

 

 

 

 

 

 

26.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended January 27, 2024

 

GAAP

 

Deal amortization

 

Integration and business restructuring expenses

 

Interest rate swap

 

Inventory pre- payment write-off

 

Gain on investment

 

Non-GAAP

Net sales

 

$

1,616,095

 

 

$

 

 

$

 

$

(3,474

)

 

$

 

$

 

$

1,612,621

 

Gross profit

 

 

351,006

 

 

 

 

 

 

 

 

(3,474

)

 

 

 

 

 

 

347,532

 

Operating expenses

 

 

280,994

 

 

 

(9,630

)

 

 

 

 

 

 

 

 

 

 

 

271,364

 

Operating income

 

 

70,012

 

 

 

9,630

 

 

 

 

 

(3,474

)

 

 

 

 

 

 

76,168

 

Other income (expense), net

 

 

(8,072

)

 

 

 

 

 

 

 

3,474

 

 

 

 

 

 

 

(4,598

)

Income before taxes

 

 

61,940

 

 

 

9,630

 

 

 

 

 

 

 

 

 

 

 

 

71,570

 

Income tax expense

 

 

14,347

 

 

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

16,651

 

Net income

 

 

47,593

 

 

 

7,326

 

 

 

 

 

 

 

 

 

 

 

 

54,919

 

Net loss attributable to noncontrolling interests

 

 

(110

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(110

)

Net income attributable to Patterson Companies, Inc.

 

$

47,703

 

 

$

7,326

 

 

$

 

$

 

 

$

 

$

 

$

55,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Patterson Companies, Inc.*

 

$

0.52

 

 

$

0.08

 

 

$

 

$

 

 

$

 

$

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

21.7

%

 

 

 

 

 

 

 

 

 

 

 

 

21.6

%

Operating margin

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

 

4.7

%

Effective tax rate

 

 

23.2

%

 

 

 

 

 

 

 

 

 

 

 

 

23.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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 nine months ended January 25, 2025

 

GAAP

 

Deal amortization

 

Integration and business restructuring expenses

 

Interest rate swap

 

Inventory pre- payment write-off

 

Gain on investment

 

Non-GAAP

Net sales

 

$

4,788,528

 

 

$

 

 

$

 

 

$

(2,181

)

 

$

 

 

$

 

 

$

4,786,347

 

Gross profit

 

 

961,525

 

 

 

 

 

 

6,947

 

 

 

(2,181

)

 

 

 

 

 

 

 

 

966,291

 

Operating expenses

 

 

849,079

 

 

 

(29,091

)

 

 

(3,262

)

 

 

 

 

 

(3,797

)

 

 

 

 

 

812,929

 

Operating income

 

 

112,446

 

 

 

29,091

 

 

 

10,209

 

 

 

(2,181

)

 

 

3,797

 

 

 

 

 

 

153,362

 

Other income (expense), net

 

 

(16,208

)

 

 

 

 

 

 

 

 

2,181

 

 

 

 

 

 

(3,803

)

 

 

(17,830

)

Income before taxes

 

 

96,238

 

 

 

29,091

 

 

 

10,209

 

 

 

 

 

 

3,797

 

 

 

(3,803

)

 

 

135,532

 

Income tax expense

 

 

24,733

 

 

 

6,914

 

 

 

2,571

 

 

 

 

 

 

949

 

 

 

(951

)

 

 

34,216

 

Net income

 

 

71,505

 

 

 

22,177

 

 

 

7,638

 

 

 

 

 

 

2,848

 

 

 

(2,852

)

 

 

101,316

 

Net loss attributable to noncontrolling interests

 

 

(234

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(234

)

Net income attributable to Patterson Companies, Inc.

 

$

71,739

 

 

$

22,177

 

 

$

7,638

 

 

$

 

 

$

2,848

 

 

$

(2,852

)

 

$

101,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Patterson Companies, Inc.*

 

$

0.81

 

 

$

0.25

 

 

$

0.09

 

 

$

 

 

$

0.03

 

 

$

(0.03

)

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

20.1

%

 

 

 

 

 

 

 

 

 

 

 

 

20.2

%

Operating margin

 

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

3.2

%

Effective tax rate

 

 

25.7

%

 

 

 

 

 

 

 

 

 

 

 

 

25.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended January 27, 2024

 

GAAP

 

Deal amortization

 

Integration and business restructuring expenses

 

Interest rate swap

 

Inventory pre- payment write-off

 

Gain on investment

 

Non-GAAP

Net sales

 

$

4,845,612

 

 

$

 

 

$

 

 

$

6,087

 

 

$

 

 

$

 

 

$

4,851,699

 

Gross profit

 

 

1,009,087

 

 

 

 

 

 

 

 

 

6,087

 

 

 

 

 

 

 

 

 

1,015,174

 

Operating expenses

 

 

843,950

 

 

 

(28,884

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

815,066

 

Operating income

 

 

165,137

 

 

 

28,884

 

 

 

 

 

 

6,087

 

 

 

 

 

 

 

 

 

200,108

 

Other income (expense), net

 

 

(9,229

)

 

 

 

 

 

 

 

 

(6,087

)

 

 

 

 

 

 

 

 

(15,316

)

Income before taxes

 

 

155,908

 

 

 

28,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

184,792

 

Income tax expense

 

 

37,330

 

 

 

6,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,243

 

Net income

 

 

118,578

 

 

 

21,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

140,549

 

Net loss attributable to noncontrolling interests

 

 

(317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(317

)

Net income attributable to Patterson Companies, Inc.

 

$

118,895

 

 

$

21,971

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

140,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Patterson Companies, Inc.*

 

$

1.26

 

 

$

0.23

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

20.8

%

 

 

 

 

 

 

 

 

 

 

 

 

20.9

%

Operating margin

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

4.1

%

Effective tax rate

 

 

23.9

%

 

 

 

 

 

 

 

 

 

 

 

 

23.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* May not sum due to rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

PATTERSON COMPANIES, INC.

FREE CASH FLOW

(In thousands)

(Unaudited)

 

 

Nine Months Ended

 

January 25, 2025

 

January 27, 2024

Net cash used in operating activities

$

(735,068

)

 

$

(719,849

)

Additions to property and equipment and software

 

(46,427

)

 

 

(51,196

)

Collection of deferred purchase price receivables

 

731,146

 

 

 

770,319

 

Free cash flow

$

(50,349

)

 

$

(726

)

 

 

 

 

 

Image for Press Release 2053792

INVESTOR: 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

WEB: pattersoncompanies.com