Go Pro

Henry Schein (HSIC) Financials

Henry Schein logo
$88.36 +1.06 (+1.21%)
Closing price 04:00 PM Eastern
Extended Trading
$88.36 0.00 (0.00%)
As of 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Henry Schein

Annual Income Statements for Henry Schein

This table shows Henry Schein's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Income / (Loss) Attributable to Common Shareholders
479 507 0.00 536 695 404 631 538 416 390 398
Consolidated Net Income / (Loss)
523 556 459 562 719 420 660 566 436 398 419
Net Income / (Loss) Continuing Operations
523 556 612 450 725 419 660 566 516 398 419
Total Pre-Tax Income
721 756 630 537 680 500 831 721 542 513 533
Total Operating Income
734 772 670 601 718 535 852 747 615 621 653
Total Gross Profit
3,007 3,226 2,747 2,911 3,091 2,816 3,674 3,831 3,860 4,016 4,105
Total Revenue
10,630 11,572 8,883 9,418 9,986 10,119 12,401 12,647 12,339 12,673 13,184
Operating Revenue
10,630 11,572 8,883 9,418 9,986 10,119 12,401 12,647 12,339 12,673 13,184
Total Cost of Revenue
7,623 8,345 6,137 6,507 6,895 7,303 8,727 8,816 8,479 8,657 9,079
Operating Cost of Revenue
7,623 8,345 6,137 6,507 6,895 7,303 8,727 8,816 8,479 8,657 9,079
Total Operating Expenses
2,273 2,455 2,066 2,310 2,373 2,281 2,822 3,084 3,165 3,395 3,452
Selling, General & Admin Expense
2,238 2,409 2,072 2,217 2,358 2,086 2,634 2,771 2,956 3,034 3,084
Depreciation Expense
- - - - - 163 180 182 209 251 263
Restructuring Charge
35 46 0.00 54 15 32 8.00 131 0.00 110 105
Other Special Charges / (Income)
- 0.00 5.33 38 - - - 0.00 0.00 0.00 0.00
Total Other Income / (Expense), net
-13 2.78 -40 -64 -38 -35 -21 -26 -73 -108 -120
Interest Expense
26 32 51 76 51 41 27 35 87 131 150
Interest & Investment Income
13 32 12 15 16 10 6.00 8.00 17 24 33
Other Income / (Expense), net
-0.14 2.88 -1.34 -3.26 -2.92 -4.00 0.00 1.00 -3.00 -1.00 -3.00
Income Tax Expense
211 218 309 107 160 95 198 170 120 128 126
Other Gains / (Losses), net
14 - 15 21 205 12 27 15 14 13 12
Net Income / (Loss) Attributable to Noncontrolling Interest
44 50 53 26 25 16 29 28 20 8.00 21
Basic Earnings per Share
$2.89 $3.14 $2.59 $3.51 $4.70 $2.83 $4.51 $3.95 $3.18 $3.07 $3.29
Weighted Average Basic Shares Outstanding
165.69M 161.64M 156.79M 152.66M 147.82M 142.50M 140.09M 136.06M 130.62M 126.79M 120.81M
Diluted Earnings per Share
$2.85 $3.10 $2.57 $3.49 $4.65 $2.82 $4.45 $3.91 $3.16 $3.05 $3.27
Weighted Average Diluted Shares Outstanding
168.25M 163.72M 158.21M 153.71M 149.26M 143.40M 141.77M 137.76M 131.75M 127.78M 121.72M
Weighted Average Basic & Diluted Shares Outstanding
81.94M 79.20M 156.90M 151.40M 143.39M 142.46M 137.17M 131.28M 128.51M 124.18M 114.70M

Quarterly Income Statements for Henry Schein

This table shows Henry Schein's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Income / (Loss) Attributable to Common Shareholders
18 93 104 99 94 110 86 101 101 107 94
Consolidated Net Income / (Loss)
17 98 105 99 96 113 94 109 103 112 102
Net Income / (Loss) Continuing Operations
17 98 105 99 96 113 94 109 103 112 102
Total Pre-Tax Income
14 127 132 128 126 145 121 134 133 150 137
Total Operating Income
39 150 159 157 155 175 151 164 163 182 171
Total Gross Profit
924 1,012 1,018 993 993 1,000 1,016 1,026 1,063 1,070 1,101
Total Revenue
3,017 3,172 3,136 3,174 3,191 3,168 3,240 3,339 3,437 3,368 3,458
Operating Revenue
3,017 3,172 3,136 3,174 3,191 3,168 3,240 3,339 3,437 3,368 3,458
Total Cost of Revenue
2,093 2,160 2,118 2,181 2,198 2,168 2,224 2,313 2,374 2,298 2,357
Operating Cost of Revenue
2,093 2,160 2,118 2,181 2,198 2,168 2,224 2,313 2,374 2,298 2,357
Total Operating Expenses
885 862 859 836 838 825 865 862 900 888 930
Selling, General & Admin Expense
807 791 781 724 738 738 778 760 808 809 831
Depreciation Expense
57 61 63 64 63 62 64 68 69 67 70
Restructuring Charge
21 10 15 48 37 25 23 34 23 12 29
Total Other Income / (Expense), net
-25 -23 -27 -29 -29 -30 -30 -30 -30 -32 -34
Interest Expense
29 30 32 34 35 35 38 38 39 39 43
Interest & Investment Income
5.00 5.00 6.00 7.00 6.00 6.00 9.00 9.00 9.00 7.00 8.00
Other Income / (Expense), net
-1.00 2.00 -1.00 -2.00 - -1.00 -1.00 -1.00 - 0.00 1.00
Income Tax Expense
1.00 32 33 32 31 35 31 28 32 38 34
Other Gains / (Losses), net
4.00 3.00 6.00 3.00 1.00 3.00 4.00 3.00 2.00 0.00 -1.00
Net Income / (Loss) Attributable to Noncontrolling Interest
-1.00 5.00 1.00 0.00 2.00 3.00 8.00 8.00 2.00 5.00 8.00
Basic Earnings per Share
$0.13 $0.72 $0.81 $0.79 $0.75 $0.89 $0.71 $0.84 $0.85 $0.93 $0.83
Weighted Average Basic Shares Outstanding
130.62M 128.72M 127.78M 126.12M 126.79M 123.78M 121.93M 120.20M 120.81M 114.94M 113.45M
Diluted Earnings per Share
$0.14 $0.72 $0.80 $0.78 $0.75 $0.88 $0.70 $0.84 $0.85 $0.92 $0.82
Weighted Average Diluted Shares Outstanding
131.75M 129.77M 128.65M 127.05M 127.78M 124.85M 122.64M 121.04M 121.72M 116.06M 114.39M
Weighted Average Basic & Diluted Shares Outstanding
128.51M 128.05M 126.71M 124.68M 124.18M 121.72M 121.27M 117.72M 114.70M 113.92M 111.45M

Annual Cash Flow Statements for Henry Schein

This table details how cash moves in and out of Henry Schein's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Change in Cash & Equivalents
-17 -9.71 88 -105 -9.59 315 -303 11 66 -92 124
Net Cash From Operating Activities
616 643 546 685 654 599 710 602 500 848 712
Net Cash From Continuing Operating Activities
616 643 375 451 820 594 710 602 500 848 712
Net Income / (Loss) Continuing Operations
523 556 318 450 725 419 660 566 436 398 419
Consolidated Net Income / (Loss)
523 556 459 562 719 420 660 566 436 398 419
Depreciation Expense
159 170 134 144 185 186 210 212 248 297 311
Non-Cash Adjustments To Reconcile Net Income
65 75 78 47 -133 20 49 166 116 69 21
Changes in Operating Assets and Liabilities, net
-132 -159 -155 -190 43 -31 -209 -342 -300 84 -39
Net Cash From Investing Activities
-260 -316 -342 -193 -424 -115 -677 -276 -1,135 -430 -400
Net Cash From Continuing Investing Activities
-260 -316 -213 -164 -422 -115 -677 -276 -1,135 -430 -400
Purchase of Property, Plant & Equipment
-72 -70 -62 -71 -76 -49 -79 -96 -147 -148 -139
Acquisitions
-172 -229 -181 -53 -656 -60 -571 -158 -955 -230 -199
Purchase of Investments
- -4.50 - -26 - - 0.00 0.00 22 0.00 0.00
Divestitures
0.00 0.00 34 1.00 307 14 10 0.00 0.00 0.00 0.00
Sale and/or Maturity of Investments
0.02 - 6.70 - 17 -1.00 -4.00 11 6.00 4.00 3.00
Other Investing Activities, net
-17 -13 -9.67 -15 -14 -19 -33 -33 -61 -56 -65
Net Cash From Financing Activities
-348 -327 -113 -604 -216 -187 -333 -315 701 -510 -188
Net Cash From Continuing Financing Activities
-348 -327 -74 -402 -363 -182 -333 -315 701 -510 -188
Repayment of Debt
-201 -16 -61 -25 -261 -615 -125 -11 -318 69 62
Repurchase of Common Equity
-300 -550 -450 -200 -525 -93 -461 -523 -269 -640 -927
Payment of Dividends
-115 -105 -15 -7.35 51 -8.00 -26 -21 -47 -54 -30
Issuance of Debt
280 360 503 326 -927 546 287 270 1,368 120 489
Issuance of Common Equity
- - 0.00 0.00 361 0.00 0.00 0.00 0.00 0.00 250
Other Financing Activities, net
-12 -16 -40 -208 940 -12 -8.00 -30 -33 -5.00 -32

Quarterly Cash Flow Statements for Henry Schein

This table details how cash moves in and out of Henry Schein's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Change in Cash & Equivalents
17 -12 -21 -12 -47 27 18 -9.00 110 -40 9.00
Net Cash From Operating Activities
-32 197 296 151 204 37 120 174 381 -97 242
Net Cash From Continuing Operating Activities
-32 197 296 151 204 37 120 174 381 -97 242
Net Income / (Loss) Continuing Operations
17 98 105 99 96 113 94 109 103 112 102
Consolidated Net Income / (Loss)
17 98 105 99 96 113 94 109 103 112 102
Depreciation Expense
68 73 74 74 76 73 76 80 82 81 84
Non-Cash Adjustments To Reconcile Net Income
67 7.00 15 2.00 43 -19 12 6.00 20 -13 25
Changes in Operating Assets and Liabilities, net
-184 19 102 -24 -11 -130 -62 -21 176 -277 31
Net Cash From Investing Activities
-327 -72 -209 -91 -58 -99 -98 -56 -147 -63 -65
Net Cash From Continuing Investing Activities
-327 -72 -209 -91 -58 -99 -98 -56 -147 -63 -65
Purchase of Property, Plant & Equipment
-39 -41 -37 -34 -36 -31 -32 -33 -43 -25 -30
Acquisitions
-287 -20 -161 -42 -7.00 -51 -50 -11 -87 -24 -6.00
Other Investing Activities, net
-29 -11 -11 -15 -19 -17 -16 -12 -20 -14 -29
Net Cash From Financing Activities
394 -151 -114 -41 -204 89 56 -127 -206 120 -168
Net Cash From Continuing Financing Activities
394 -151 -114 -41 -204 89 56 -127 -206 120 -168
Repayment of Debt
142 -60 -117 -16 262 200 -8.00 -7.00 92 244 -294
Repurchase of Common Equity
-50 -169 -217 -179 -75 -234 -290 -205 -198 -157 -210
Payment of Dividends
-6.00 -6.00 -22 -8.00 -18 -4.00 -14 6.00 -18 -16 -6.00
Issuance of Debt
308 90 242 162 -374 150 127 79 -82 57 348
Other Financing Activities, net
- -6.00 - - 1.00 -23 -9.00 - - -8.00 -6.00

Annual Balance Sheets for Henry Schein

This table presents Henry Schein's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Total Assets
6,505 6,760 7,864 8,501 7,151 7,773 8,481 8,607 10,573 10,218 11,215
Total Current Assets
3,231 3,343 4,086 4,175 3,227 3,791 3,844 3,988 4,488 3,983 4,464
Cash & Equivalents
72 62 175 57 106 421 118 117 171 122 156
Accounts Receivable
1,230 1,254 1,523 1,169 1,246 1,425 1,452 1,442 1,863 1,482 1,651
Inventories, net
1,510 1,666 1,934 1,416 1,429 1,512 1,861 1,963 1,815 1,810 2,002
Prepaid Expenses
361 361 455 451 445 433 413 466 639 569 655
Plant, Property, & Equipment, net
318 334 375 314 330 342 366 383 498 531 621
Total Noncurrent Assets
2,955 3,084 3,403 4,011 3,595 3,639 4,271 4,236 5,587 5,704 6,130
Long-Term Investments
455 443 432 420 328 366 424 472 471 501 598
Goodwill
1,908 2,020 2,301 2,081 2,462 2,504 2,854 2,893 3,875 3,887 4,213
Intangible Assets
593 621 670 376 573 479 668 587 916 1,023 1,018
Other Noncurrent Operating Assets
- - - 0.00 232 289 325 284 325 293 301
Total Liabilities & Shareholders' Equity
6,505 6,760 7,864 8,501 7,151 7,773 8,481 8,607 10,573 10,218 11,215
Total Liabilities
3,076 3,352 4,207 4,647 3,234 3,460 3,805 3,936 5,420 5,381 6,421
Total Current Liabilities
2,147 2,321 2,829 3,219 2,038 2,283 2,307 2,224 2,683 2,803 3,228
Short-Term Debt
346 503 758 960 134 183 62 109 414 706 797
Accounts Payable
1,006 1,007 1,153 786 880 1,006 1,054 1,004 1,020 962 1,154
Current Deferred & Payable Income Tax Liabilities
162 152 189 155 165 139 137 132 137 139 179
Current Employee Benefit Liabilities
258 266 273 243 265 295 385 314 332 303 340
Other Current Liabilities
375 392 456 498 594 660 669 665 780 693 758
Total Noncurrent Liabilities
929 1,031 1,378 1,428 1,195 1,177 1,498 1,712 2,737 2,578 3,193
Long-Term Debt
464 715 908 980 623 516 811 1,040 1,937 1,830 2,310
Capital Lease Obligations
- - - - - - 268 275 310 259 251
Noncurrent Deferred & Payable Income Tax Liabilities
253 52 50 27 65 30 42 36 54 102 146
Other Noncurrent Operating Liabilities
212 264 420 358 507 632 377 361 436 387 486
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
542 608 832 312 287 328 613 576 864 806 895
Total Equity & Noncontrolling Interests
2,887 2,801 2,824 3,542 3,630 3,984 4,063 4,095 4,289 4,031 3,899
Total Preferred & Common Equity
2,884 2,793 2,811 2,961 2,998 3,348 3,425 3,446 3,655 3,393 3,245
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,884 2,793 2,811 2,961 2,998 3,348 3,425 3,446 3,655 3,393 3,245
Common Stock
208 128 1.54 1.51 49 1.43 1.00 1.00 1.00 1.00 178
Retained Earnings
2,896 2,982 2,940 3,209 3,116 3,455 3,595 3,678 3,860 3,771 3,293
Accumulated Other Comprehensive Income / (Loss)
-220 -317 -130 -249 -167 -108 -171 -233 -206 -379 -226
Noncontrolling Interest
2.56 7.74 13 580 632 636 638 649 634 638 654

Quarterly Balance Sheets for Henry Schein

This table presents Henry Schein's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 3/28/2026 6/27/2026
Total Assets
9,810 10,573 10,145 10,251 10,605 10,218 10,480 10,906 11,097 11,304 11,381
Total Current Assets
4,113 4,488 4,078 3,941 4,147 3,983 4,037 4,243 4,395 4,496 4,600
Cash & Equivalents
166 171 159 138 126 122 127 145 136 138 157
Accounts Receivable
1,573 1,863 1,644 1,559 1,660 1,482 1,578 1,645 1,743 1,719 1,763
Inventories, net
1,833 1,815 1,686 1,657 1,754 1,810 1,842 1,908 1,912 2,014 2,059
Prepaid Expenses
541 639 589 587 607 569 490 545 604 625 621
Plant, Property, & Equipment, net
474 498 500 518 540 531 556 587 603 618 618
Total Noncurrent Assets
5,223 5,587 5,567 5,792 5,918 5,704 5,887 6,076 6,099 6,190 6,163
Long-Term Investments
471 471 503 502 528 501 609 650 598 587 604
Goodwill
3,595 3,875 3,835 3,905 3,986 3,887 3,956 4,085 4,147 4,284 4,272
Intangible Assets
834 916 915 1,081 1,100 1,023 1,028 1,041 1,046 1,007 965
Other Noncurrent Operating Assets
323 325 314 304 304 293 294 300 308 312 322
Total Liabilities & Shareholders' Equity
9,810 10,573 10,145 10,251 10,605 10,218 10,480 10,906 11,097 11,304 11,381
Total Liabilities
4,709 5,420 5,110 5,247 5,634 5,381 5,761 6,007 6,197 6,482 6,658
Total Current Liabilities
2,093 2,683 2,334 2,549 2,929 2,803 2,917 3,007 3,149 3,297 3,488
Short-Term Debt
84 414 367 611 747 706 923 928 943 1,081 1,162
Accounts Payable
953 1,020 879 867 1,026 962 908 918 1,035 1,043 1,135
Current Deferred & Payable Income Tax Liabilities
137 137 143 150 159 139 160 170 181 192 199
Current Employee Benefit Liabilities
274 332 245 279 289 303 243 285 291 262 307
Other Current Liabilities
645 780 700 642 708 693 683 706 699 719 685
Total Noncurrent Liabilities
2,616 2,737 2,776 2,698 2,705 2,578 2,844 3,000 3,048 3,185 3,170
Long-Term Debt
1,815 1,937 2,010 1,891 1,906 1,830 1,968 2,090 2,153 2,327 2,300
Capital Lease Obligations
314 310 266 261 262 259 256 259 264 263 275
Noncurrent Deferred & Payable Income Tax Liabilities
91 54 77 115 123 102 135 147 144 158 153
Other Noncurrent Operating Liabilities
396 436 423 431 414 387 485 504 487 437 442
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
821 864 798 856 832 806 765 811 877 903 906
Total Equity & Noncontrolling Interests
4,280 4,289 4,237 4,148 4,139 4,031 3,954 4,088 4,023 3,919 3,817
Total Preferred & Common Equity
3,651 3,655 3,600 3,512 3,503 3,393 3,310 3,445 3,361 3,266 3,157
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,651 3,655 3,600 3,512 3,503 3,393 3,310 3,445 3,361 3,266 3,157
Common Stock
1.00 1.00 1.00 1.00 1.00 1.00 1.00 187 208 168 141
Retained Earnings
3,897 3,860 3,838 3,803 3,766 3,771 3,626 3,485 3,375 3,287 3,200
Accumulated Other Comprehensive Income / (Loss)
-247 -206 -239 -292 -264 -379 -317 -227 -222 -189 -184
Noncontrolling Interest
629 634 637 636 636 638 644 643 662 653 660

Annual Metrics And Ratios for Henry Schein

This table displays calculated financial ratios and metrics derived from Henry Schein's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.49% 8.86% -23.23% 6.01% 6.03% 1.33% 22.55% 1.98% -2.44% 2.71% 4.03%
EBITDA Growth
2.41% 5.74% -15.03% -7.64% 21.50% -20.36% 48.12% -9.60% -10.42% 6.63% 4.80%
EBIT Growth
1.96% 5.54% -13.69% -10.63% 19.75% -25.77% 60.45% -12.21% -18.18% 1.31% 4.84%
NOPAT Growth
4.21% 5.86% -37.86% 40.81% 14.45% -21.19% 49.76% -12.04% -16.12% -2.67% 6.99%
Net Income Growth
3.56% 6.30% -17.45% 22.39% 27.93% -41.60% 57.14% -14.24% -22.97% -8.72% 5.28%
EPS Growth
3.56% 6.30% -17.45% 22.39% 33.24% -39.35% 57.80% -12.13% -19.18% -3.48% 7.21%
Operating Cash Flow Growth
3.88% 4.40% -15.11% 25.52% -4.47% -8.42% 18.53% -15.21% -16.94% 69.60% -16.04%
Free Cash Flow Firm Growth
2,460.73% -68.65% -281.78% 676.37% -96.57% 801.93% -189.45% 184.42% -449.30% 152.99% -82.57%
Invested Capital Growth
2.07% 11.05% 14.41% -20.69% 13.37% -0.39% 24.90% 4.38% 30.26% -2.27% 5.55%
Revenue Q/Q Growth
1.42% 2.39% -27.57% 40.88% 2.01% 5.16% 1.35% 0.32% -2.79% 1.39% 1.90%
EBITDA Q/Q Growth
-0.21% 1.78% -21.16% 25.57% 6.00% -2.39% 3.15% -12.33% -2.05% 15.78% 1.48%
EBIT Q/Q Growth
-0.34% 1.68% -19.69% 21.76% 5.75% -2.98% 2.51% -14.61% -5.26% 23.26% 1.25%
NOPAT Q/Q Growth
-0.46% 2.39% -43.97% 117.77% 3.56% -0.57% 0.90% -14.97% -4.44% 22.14% 1.41%
Net Income Q/Q Growth
-0.59% 2.32% -23.99% 30.23% 37.84% -30.98% 0.62% -15.14% -7.23% 24.76% 1.70%
EPS Q/Q Growth
-0.59% 2.32% -23.99% 30.23% 37.57% -32.05% -1.11% -14.81% -6.51% 25.00% 3.15%
Operating Cash Flow Q/Q Growth
12.84% -11.02% -4.63% 8.90% -0.21% 10.59% -9.32% -3.68% -36.39% 38.56% 33.08%
Free Cash Flow Firm Q/Q Growth
0.80% -62.00% -55.12% 780.14% -96.38% -5.64% -13,923.64% 650.84% -106.85% 462.74% -44.55%
Invested Capital Q/Q Growth
-3.38% 2.74% -1.42% -28.33% -2.99% -2.46% 6.01% -1.71% 7.41% -3.08% -1.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
28.29% 27.88% 30.92% 30.91% 30.95% 27.83% 29.63% 30.29% 31.28% 31.69% 31.14%
EBITDA Margin
8.40% 8.16% 9.03% 7.87% 9.02% 7.09% 8.56% 7.59% 6.97% 7.24% 7.29%
Operating Margin
6.90% 6.67% 7.54% 6.38% 7.19% 5.29% 6.87% 5.91% 4.98% 4.90% 4.95%
EBIT Margin
6.90% 6.69% 7.52% 6.34% 7.16% 5.25% 6.87% 5.91% 4.96% 4.89% 4.93%
Profit (Net Income) Margin
4.92% 4.81% 5.17% 5.97% 7.20% 4.15% 5.32% 4.48% 3.53% 3.14% 3.18%
Tax Burden Percent
72.62% 73.61% 72.93% 104.71% 105.71% 84.00% 79.42% 78.50% 80.44% 77.58% 78.61%
Interest Burden Percent
98.22% 97.60% 94.22% 89.87% 95.10% 94.16% 97.54% 96.39% 88.56% 82.74% 82.00%
Effective Tax Rate
29.33% 28.84% 49.06% 20.01% 23.45% 19.00% 23.83% 23.58% 22.14% 24.95% 23.64%
Return on Invested Capital (ROIC)
14.12% 14.02% 7.72% 11.36% 13.78% 10.24% 13.67% 10.59% 7.55% 6.57% 6.92%
ROIC Less NNEP Spread (ROIC-NNEP)
15.87% 15.49% 21.04% 28.64% 175.83% -1.17% 17.98% 9.91% 4.55% 3.33% 3.59%
Return on Net Nonoperating Assets (RNNOA)
1.26% 2.26% 5.28% 3.61% 4.73% -0.03% 1.02% 1.52% 1.32% 1.40% 1.78%
Return on Equity (ROE)
15.37% 16.27% 13.00% 14.97% 18.51% 10.21% 14.69% 12.11% 8.88% 7.97% 8.70%
Cash Return on Invested Capital (CROIC)
12.07% 3.55% -5.72% 34.44% 1.25% 10.63% -8.48% 6.31% -18.73% 8.87% 1.52%
Operating Return on Assets (OROA)
11.61% 11.68% 9.14% 7.30% 9.14% 7.12% 10.48% 8.75% 6.38% 5.96% 6.07%
Return on Assets (ROA)
8.28% 8.39% 6.28% 6.87% 9.19% 5.63% 8.12% 6.62% 4.55% 3.83% 3.91%
Return on Common Equity (ROCE)
12.86% 13.51% 10.31% 11.51% 14.19% 7.87% 11.07% 8.90% 6.42% 5.62% 6.00%
Return on Equity Simple (ROE_SIMPLE)
18.15% 19.92% 16.34% 18.98% 23.99% 12.54% 19.27% 16.42% 11.93% 11.73% 0.00%
Net Operating Profit after Tax (NOPAT)
519 549 341 480 550 433 649 571 479 466 499
NOPAT Margin
4.88% 4.75% 3.84% 5.10% 5.51% 4.28% 5.23% 4.51% 3.88% 3.68% 3.78%
Net Nonoperating Expense Percent (NNEP)
-1.75% -1.47% -13.32% -17.28% -162.05% 11.41% -4.31% 0.68% 3.00% 3.25% 3.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 10.34% 6.89% 6.83% 6.87%
Cost of Revenue to Revenue
71.71% 72.12% 69.08% 69.09% 69.05% 72.17% 70.37% 69.71% 68.72% 68.31% 68.86%
SG&A Expenses to Revenue
21.05% 20.82% 23.32% 23.54% 23.61% 20.61% 21.24% 21.91% 23.96% 23.94% 23.39%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.38% 21.21% 23.26% 24.53% 23.76% 22.54% 22.76% 24.39% 26.30% 26.79% 26.18%
Earnings before Interest and Taxes (EBIT)
734 774 668 597 715 531 852 748 612 620 650
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
893 944 802 741 900 717 1,062 960 860 917 961
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.52 4.37 3.90 4.01 3.26 2.81 3.03 3.14 2.69 2.59 2.76
Price to Tangible Book Value (P/TBV)
33.95 80.26 0.00 23.55 0.00 25.80 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.23 1.06 1.23 1.26 0.98 0.93 0.84 0.86 0.80 0.69 0.68
Price to Earnings (P/E)
27.19 24.10 0.00 22.17 14.06 23.26 16.47 20.12 23.65 22.51 22.52
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.68% 4.15% 0.00% 4.51% 7.11% 4.30% 6.07% 4.97% 4.23% 4.44% 4.44%
Enterprise Value to Invested Capital (EV/IC)
3.73 3.28 2.73 3.81 2.60 2.43 2.32 2.34 1.86 1.77 1.77
Enterprise Value to Revenue (EV/Rev)
1.30 1.17 1.45 1.51 1.10 1.02 0.99 1.02 1.08 0.98 0.99
Enterprise Value to EBITDA (EV/EBITDA)
15.52 14.34 16.04 19.21 12.23 14.33 11.53 13.42 15.53 13.52 13.65
Enterprise Value to EBIT (EV/EBIT)
18.88 17.48 19.26 23.83 15.39 19.35 14.37 17.23 21.82 19.99 20.18
Enterprise Value to NOPAT (EV/NOPAT)
26.71 24.66 37.73 29.63 20.03 23.71 18.86 22.57 27.89 26.60 26.30
Enterprise Value to Operating Cash Flow (EV/OCF)
22.51 21.07 23.60 20.79 16.84 17.15 17.24 21.41 26.71 14.62 18.42
Enterprise Value to Free Cash Flow (EV/FCFF)
31.25 97.42 0.00 9.77 220.70 22.83 0.00 37.92 0.00 19.71 119.63
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.24 0.36 0.46 0.50 0.19 0.16 0.24 0.30 0.52 0.58 0.70
Long-Term Debt to Equity
0.14 0.21 0.25 0.25 0.16 0.12 0.23 0.28 0.44 0.43 0.53
Financial Leverage
0.08 0.15 0.25 0.13 0.03 0.03 0.06 0.15 0.29 0.42 0.50
Leverage Ratio
1.86 1.94 2.07 2.18 2.01 1.81 1.81 1.83 1.95 2.08 2.23
Compound Leverage Factor
1.82 1.89 1.95 1.96 1.92 1.71 1.76 1.76 1.73 1.72 1.82
Debt to Total Capital
19.10% 26.34% 31.30% 33.48% 16.19% 13.95% 19.61% 23.36% 34.05% 36.62% 41.19%
Short-Term Debt to Total Capital
8.16% 10.88% 14.25% 16.56% 2.86% 3.66% 1.07% 1.79% 5.30% 9.25% 9.78%
Long-Term Debt to Total Capital
10.94% 15.46% 17.05% 16.92% 13.33% 10.29% 18.55% 21.58% 28.76% 27.37% 31.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
12.85% 13.30% 15.88% 15.41% 19.67% 19.24% 21.51% 20.10% 19.17% 18.92% 19.00%
Common Equity to Total Capital
68.05% 60.36% 52.82% 51.11% 64.14% 66.82% 58.88% 56.54% 46.78% 44.46% 39.81%
Debt to EBITDA
0.91 1.29 2.08 2.62 0.84 0.97 1.07 1.48 3.09 3.05 3.49
Net Debt to EBITDA
0.32 0.76 1.32 1.97 0.36 -0.12 0.56 0.87 2.35 2.37 2.71
Long-Term Debt to EBITDA
0.52 0.76 1.13 1.32 0.69 0.72 1.02 1.37 2.61 2.28 2.66
Debt to NOPAT
1.56 2.22 4.88 4.04 1.38 1.61 1.76 2.49 5.56 6.00 6.73
Net Debt to NOPAT
0.55 1.30 3.11 3.04 0.59 -0.20 0.92 1.46 4.22 4.66 5.22
Long-Term Debt to NOPAT
0.89 1.30 2.66 2.04 1.13 1.19 1.66 2.30 4.69 4.48 5.14
Altman Z-Score
5.37 5.07 3.69 3.54 4.35 4.01 4.24 4.25 3.16 3.07 2.75
Noncontrolling Interest Sharing Ratio
16.33% 16.97% 20.67% 23.14% 23.32% 22.88% 24.64% 26.49% 27.72% 29.45% 31.08%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.50 1.44 1.44 1.30 1.58 1.66 1.67 1.79 1.67 1.42 1.38
Quick Ratio
0.61 0.57 0.60 0.38 0.66 0.81 0.68 0.70 0.76 0.57 0.56
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
443 139 -253 1,456 50 450 -403 340 -1,187 629 110
Operating Cash Flow to CapEx
858.63% 915.62% 874.17% 960.55% 858.17% 1,222.45% 898.73% 627.08% 340.14% 572.97% 512.23%
Free Cash Flow to Firm to Interest Expense
17.05 4.36 -4.95 19.16 0.98 10.98 -14.91 9.71 -13.65 4.80 0.73
Operating Cash Flow to Interest Expense
23.67 20.15 10.68 9.01 12.88 14.61 26.30 17.20 5.75 6.47 4.75
Operating Cash Flow Less CapEx to Interest Expense
20.91 17.95 9.46 8.07 11.38 13.41 23.37 14.46 4.06 5.34 3.82
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.68 1.74 1.21 1.15 1.28 1.36 1.53 1.48 1.29 1.22 1.23
Accounts Receivable Turnover
9.02 9.32 6.40 7.00 8.27 7.58 8.62 8.74 7.47 7.58 8.42
Inventory Turnover
5.37 5.26 3.41 3.89 4.85 4.97 5.17 4.61 4.49 4.78 4.76
Fixed Asset Turnover
33.75 35.48 25.06 27.33 31.02 30.13 35.03 33.77 28.01 24.63 22.89
Accounts Payable Turnover
8.17 8.29 5.68 6.71 8.28 7.74 8.47 8.57 8.38 8.74 8.58
Days Sales Outstanding (DSO)
40.47 39.18 57.05 52.16 44.14 48.17 42.34 41.76 48.88 48.17 43.37
Days Inventory Outstanding (DIO)
67.94 69.45 107.05 93.94 75.29 73.50 70.55 79.16 81.32 76.42 76.63
Days Payable Outstanding (DPO)
44.69 44.02 64.24 54.38 44.10 47.13 43.07 42.60 43.56 41.78 42.53
Cash Conversion Cycle (CCC)
63.72 64.60 99.85 91.72 75.32 74.55 69.81 78.32 86.64 82.81 77.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,712 4,122 4,716 3,740 4,240 4,223 5,275 5,506 7,172 7,009 7,398
Invested Capital Turnover
2.89 2.95 2.01 2.23 2.50 2.39 2.61 2.35 1.95 1.79 1.83
Increase / (Decrease) in Invested Capital
75 410 594 -976 500 -17 1,052 231 1,666 -163 389
Enterprise Value (EV)
13,855 13,540 12,872 14,233 11,012 10,274 12,241 12,886 13,355 12,396 13,115
Market Capitalization
13,027 12,211 10,968 11,878 9,770 9,399 10,391 10,826 9,838 8,780 8,962
Book Value per Share
$34.78 $34.70 $17.91 $19.43 $20.43 $23.45 $24.70 $25.42 $28.13 $27.21 $27.56
Tangible Book Value per Share
$4.63 $1.89 ($1.02) $3.31 ($0.25) $2.55 ($0.70) ($0.25) ($8.74) ($12.17) ($16.87)
Total Capital
4,239 4,627 5,323 5,794 4,674 5,011 5,817 6,095 7,814 7,632 8,152
Total Debt
810 1,219 1,666 1,940 757 699 1,141 1,424 2,661 2,795 3,358
Total Long-Term Debt
464 715 908 980 623 516 1,079 1,315 2,247 2,089 2,561
Net Debt
283 714 1,059 1,463 323 -89 599 835 2,019 2,172 2,604
Capital Expenditures (CapEx)
72 70 62 71 76 49 79 96 147 148 139
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,358 1,463 1,841 1,859 1,216 1,270 1,481 1,756 2,048 1,764 1,877
Debt-free Net Working Capital (DFNWC)
1,430 1,526 2,015 1,916 1,322 1,692 1,599 1,873 2,219 1,886 2,033
Net Working Capital (NWC)
1,084 1,022 1,257 956 1,188 1,508 1,537 1,764 1,805 1,180 1,236
Net Nonoperating Expense (NNE)
-4.72 -7.32 -118 -82 -169 13 -11 4.87 43 68 80
Net Nonoperating Obligations (NNO)
283 714 1,059 -114 323 -89 599 835 2,019 2,172 2,604
Total Depreciation and Amortization (D&A)
159 170 134 144 185 186 210 212 248 297 311
Debt-free, Cash-free Net Working Capital to Revenue
12.78% 12.64% 20.72% 19.74% 12.18% 12.55% 11.94% 13.88% 16.60% 13.92% 14.24%
Debt-free Net Working Capital to Revenue
13.45% 13.18% 22.69% 20.35% 13.24% 16.72% 12.89% 14.81% 17.98% 14.88% 15.42%
Net Working Capital to Revenue
10.20% 8.83% 14.15% 10.16% 11.90% 14.91% 12.39% 13.95% 14.63% 9.31% 9.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $4.70 $2.83 $4.51 $3.95 $3.18 $3.07 $3.29
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 147.82M 142.50M 140.09M 136.06M 130.62M 126.79M 120.81M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $4.65 $2.82 $4.45 $3.91 $3.16 $3.05 $3.27
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 149.26M 143.40M 141.77M 137.76M 131.75M 127.78M 121.72M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 143.39M 142.46M 137.17M 131.28M 128.51M 124.18M 114.70M
Normalized Net Operating Profit after Tax (NOPAT)
543 582 344 555 561 459 655 671 541 549 579
Normalized NOPAT Margin
5.11% 5.03% 3.87% 5.89% 5.62% 4.54% 5.28% 5.31% 4.39% 4.33% 4.39%
Pre Tax Income Margin
6.78% 6.53% 7.09% 5.70% 6.81% 4.94% 6.70% 5.70% 4.39% 4.05% 4.04%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
28.22 24.28 13.09 7.86 14.08 12.95 31.56 21.37 7.03 4.73 4.33
NOPAT to Interest Expense
19.94 17.22 6.68 6.32 10.83 10.57 24.04 16.31 5.50 3.56 3.32
EBIT Less CapEx to Interest Expense
25.46 22.08 11.87 6.92 12.58 11.76 28.63 18.63 5.34 3.60 3.41
NOPAT Less CapEx to Interest Expense
17.19 15.02 5.46 5.38 9.32 9.37 21.11 13.57 3.81 2.43 2.40
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
22.05% 18.89% 3.28% 1.31% -7.16% 1.90% 3.94% 3.71% 10.78% 13.57% 7.16%
Augmented Payout Ratio
79.33% 117.74% 101.25% 36.89% 65.84% 24.05% 73.79% 96.11% 72.48% 174.37% 228.40%

Quarterly Metrics And Ratios for Henry Schein

This table displays calculated financial ratios and metrics derived from Henry Schein's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
DEI Shares Outstanding
- - - - - - - - - 114,704,121.00 113,916,757.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 114,704,121.00 113,916,757.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.93 0.83
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.50% 3.66% 1.16% 0.38% 5.77% -0.13% 3.32% 5.20% 7.71% 6.31% 6.73%
EBITDA Growth
-14.52% -0.44% -11.11% -14.23% 117.92% 9.78% -2.59% 6.11% 6.06% 6.48% 13.27%
EBIT Growth
-47.22% -12.64% -21.78% -21.72% 307.89% 14.47% -5.06% 5.16% 5.16% 4.60% 14.67%
NOPAT Growth
-33.98% -15.72% -23.90% -24.72% 222.70% 18.32% -5.82% 10.18% 5.92% 2.36% 14.47%
Net Income Growth
-66.67% -23.44% -29.05% -30.77% 464.71% 15.31% -10.48% 10.10% 7.29% -0.89% 8.51%
EPS Growth
-61.11% -20.88% -24.53% -25.71% 435.71% 22.22% -12.50% 7.69% 13.33% 4.55% 17.14%
Operating Cash Flow Growth
-112.60% 629.63% 8.03% -34.63% 737.50% -81.22% -59.46% 15.23% 86.76% -362.16% 101.67%
Free Cash Flow Firm Growth
-825.26% -210.43% -36.31% 52.40% 117.17% 101.53% 82.80% 62.43% -194.77% -2,776.67% -33.70%
Invested Capital Growth
30.26% 23.56% 15.25% 8.31% -2.27% 1.62% 3.56% 4.07% 5.55% 8.95% 4.31%
Revenue Q/Q Growth
-4.59% 5.14% -1.13% 1.21% 0.54% -0.72% 2.27% 3.06% 2.94% -2.01% 2.67%
EBITDA Q/Q Growth
-60.30% 112.26% 3.11% -1.29% 0.87% 6.93% -8.50% 7.52% 0.82% 7.35% -2.66%
EBIT Q/Q Growth
-80.81% 300.00% 3.95% -1.90% 0.00% 12.26% -13.79% 8.67% 0.00% 11.66% -5.49%
NOPAT Q/Q Growth
-76.85% 209.84% 6.28% -1.26% -0.75% 13.60% -15.40% 15.51% -4.59% 9.78% -5.39%
Net Income Q/Q Growth
-88.11% 476.47% 7.14% -5.71% -3.03% 17.71% -16.81% 15.96% -5.50% 8.74% -8.93%
EPS Q/Q Growth
-86.67% 414.29% 11.11% -2.50% -3.85% 17.33% -20.45% 20.00% 1.19% 8.24% -10.87%
Operating Cash Flow Q/Q Growth
-113.85% 715.63% 50.25% -48.99% 35.10% -81.86% 224.32% 45.00% 118.97% -125.46% 349.48%
Free Cash Flow Firm Q/Q Growth
-77.43% 24.79% 32.80% 46.92% 164.01% -93.30% -855.31% -15.94% -61.45% -89.32% 62.27%
Invested Capital Q/Q Growth
7.41% -2.18% 1.58% 1.47% -3.08% 1.73% 3.52% 1.96% -1.70% 5.00% -0.89%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
30.63% 31.90% 32.46% 31.29% 31.12% 31.57% 31.36% 30.73% 30.93% 31.77% 31.84%
EBITDA Margin
3.51% 7.09% 7.40% 7.21% 7.24% 7.80% 6.98% 7.28% 7.13% 7.81% 7.40%
Operating Margin
1.29% 4.73% 5.07% 4.95% 4.86% 5.52% 4.66% 4.91% 4.74% 5.40% 4.95%
EBIT Margin
1.26% 4.79% 5.04% 4.88% 4.86% 5.49% 4.63% 4.88% 4.74% 5.40% 4.97%
Profit (Net Income) Margin
0.56% 3.09% 3.35% 3.12% 3.01% 3.57% 2.90% 3.26% 3.00% 3.33% 2.95%
Tax Burden Percent
121.43% 77.17% 79.55% 77.34% 76.19% 77.93% 77.69% 81.34% 77.44% 74.67% 74.45%
Interest Burden Percent
36.84% 83.55% 83.54% 82.58% 81.29% 83.33% 80.67% 82.21% 81.60% 82.42% 79.65%
Effective Tax Rate
7.14% 25.20% 25.00% 25.00% 24.60% 24.14% 25.62% 20.90% 24.06% 25.33% 24.82%
Return on Invested Capital (ROIC)
2.34% 6.94% 7.13% 6.67% 6.55% 7.51% 6.10% 6.81% 6.59% 7.25% 6.71%
ROIC Less NNEP Spread (ROIC-NNEP)
0.99% 5.98% 6.27% 5.69% 5.55% 6.61% 5.31% 5.96% 5.72% 6.36% 5.73%
Return on Net Nonoperating Assets (RNNOA)
0.29% 1.82% 2.07% 2.17% 2.33% 2.97% 2.47% 2.95% 2.84% 3.57% 3.25%
Return on Equity (ROE)
2.62% 8.76% 9.20% 8.84% 8.87% 10.48% 8.57% 9.77% 9.43% 10.82% 9.96%
Cash Return on Invested Capital (CROIC)
-18.73% -13.86% -7.85% -2.49% 8.87% 5.27% 3.11% 2.68% 1.52% -1.83% 2.65%
Operating Return on Assets (OROA)
1.62% 6.38% 6.49% 5.98% 5.92% 6.75% 5.59% 5.82% 5.83% 6.64% 6.07%
Return on Assets (ROA)
0.73% 4.11% 4.31% 3.82% 3.67% 4.38% 3.50% 3.89% 3.69% 4.09% 3.60%
Return on Common Equity (ROCE)
1.90% 6.37% 6.50% 6.28% 6.26% 7.42% 6.02% 6.79% 6.50% 7.46% 6.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 11.28% 10.34% 9.11% 0.00% 12.48% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
36 112 119 118 117 133 112 130 124 136 129
NOPAT Margin
1.20% 3.54% 3.80% 3.71% 3.66% 4.19% 3.47% 3.89% 3.60% 4.03% 3.72%
Net Nonoperating Expense Percent (NNEP)
1.35% 0.96% 0.86% 0.98% 1.00% 0.90% 0.80% 0.85% 0.87% 0.89% 0.97%
Return On Investment Capital (ROIC_SIMPLE)
0.52% - - - 1.71% 1.87% 1.53% 1.76% 1.71% 1.79% 1.70%
Cost of Revenue to Revenue
69.37% 68.10% 67.54% 68.71% 68.88% 68.43% 68.64% 69.27% 69.07% 68.23% 68.16%
SG&A Expenses to Revenue
26.75% 24.94% 24.90% 22.81% 23.13% 23.30% 24.01% 22.76% 23.51% 24.02% 24.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.33% 27.18% 27.39% 26.34% 26.26% 26.04% 26.70% 25.82% 26.19% 26.37% 26.89%
Earnings before Interest and Taxes (EBIT)
38 152 158 155 155 174 150 163 163 182 172
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
106 225 232 229 231 247 226 243 245 263 256
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.69 2.73 2.34 2.65 2.59 2.57 2.59 2.38 2.76 2.53 3.07
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.80 0.79 0.66 0.74 0.69 0.67 0.70 0.62 0.68 0.62 0.71
Price to Earnings (P/E)
23.65 25.29 23.32 29.55 22.51 20.94 22.93 20.49 22.52 20.94 24.01
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.23% 3.95% 4.29% 3.38% 4.44% 4.78% 4.36% 4.88% 4.44% 4.78% 4.16%
Enterprise Value to Invested Capital (EV/IC)
1.86 1.89 1.66 1.80 1.77 1.73 1.74 1.62 1.77 1.64 1.85
Enterprise Value to Revenue (EV/Rev)
1.08 1.06 0.95 1.04 0.98 0.97 1.01 0.94 0.99 0.95 1.05
Enterprise Value to EBITDA (EV/EBITDA)
15.53 15.40 14.24 16.42 13.52 13.14 13.78 12.86 13.65 13.07 14.12
Enterprise Value to EBIT (EV/EBIT)
21.82 22.42 21.65 25.86 19.99 19.22 20.28 18.97 20.18 19.41 20.91
Enterprise Value to NOPAT (EV/NOPAT)
27.89 28.87 28.10 34.09 26.60 25.36 26.80 24.76 26.30 25.46 27.45
Enterprise Value to Operating Cash Flow (EV/OCF)
26.71 19.74 17.09 21.25 14.62 17.94 25.11 22.76 18.42 22.10 20.31
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 19.71 33.12 56.95 61.58 119.63 0.00 71.10
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.52 0.52 0.55 0.59 0.58 0.67 0.67 0.69 0.70 0.76 0.79
Long-Term Debt to Equity
0.44 0.45 0.43 0.44 0.43 0.47 0.48 0.49 0.53 0.54 0.55
Financial Leverage
0.29 0.30 0.33 0.38 0.42 0.45 0.47 0.50 0.50 0.56 0.57
Leverage Ratio
1.95 1.92 1.94 2.03 2.08 2.11 2.14 2.20 2.23 2.28 2.32
Compound Leverage Factor
0.72 1.61 1.62 1.67 1.69 1.76 1.72 1.81 1.82 1.88 1.84
Debt to Total Capital
34.05% 34.42% 35.57% 36.96% 36.62% 40.01% 40.08% 40.68% 41.19% 43.22% 44.17%
Short-Term Debt to Total Capital
5.30% 4.78% 7.87% 9.47% 9.25% 11.73% 11.35% 11.42% 9.78% 12.73% 13.74%
Long-Term Debt to Total Capital
28.76% 29.64% 27.71% 27.49% 27.37% 28.27% 28.73% 29.26% 31.42% 30.50% 30.44%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
19.17% 18.69% 19.21% 18.62% 18.92% 17.91% 17.78% 18.63% 19.00% 18.32% 18.51%
Common Equity to Total Capital
46.78% 46.89% 45.22% 44.42% 44.46% 42.08% 42.14% 40.69% 39.81% 38.46% 37.32%
Debt to EBITDA
3.09 3.08 3.33 3.68 3.05 3.35 3.51 3.55 3.49 3.76 3.71
Net Debt to EBITDA
2.35 2.31 2.56 2.85 2.37 2.57 2.66 2.77 2.71 3.02 2.96
Long-Term Debt to EBITDA
2.61 2.65 2.59 2.74 2.28 2.37 2.52 2.55 2.66 2.65 2.56
Debt to NOPAT
5.56 5.77 6.57 7.64 6.00 6.47 6.83 6.83 6.73 7.32 7.21
Net Debt to NOPAT
4.22 4.32 5.05 5.93 4.66 4.95 5.17 5.34 5.22 5.87 5.75
Long-Term Debt to NOPAT
4.69 4.97 5.12 5.68 4.48 4.57 4.90 4.92 5.14 5.16 4.97
Altman Z-Score
2.98 3.16 2.89 2.85 2.92 2.76 2.69 2.55 2.60 2.54 2.63
Noncontrolling Interest Sharing Ratio
27.72% 27.33% 29.35% 28.97% 29.45% 29.16% 29.75% 30.46% 31.08% 31.08% 31.39%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.67 1.75 1.55 1.42 1.42 1.38 1.41 1.40 1.38 1.36 1.32
Quick Ratio
0.76 0.77 0.67 0.61 0.57 0.58 0.60 0.60 0.56 0.56 0.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,630 -1,226 -824 -437 280 19 -142 -164 -265 -502 -189
Operating Cash Flow to CapEx
-82.05% 480.49% 800.00% 444.12% 566.67% 119.35% 375.00% 527.27% 886.05% -388.00% 806.67%
Free Cash Flow to Firm to Interest Expense
-56.20 -40.86 -25.74 -12.86 8.00 0.54 -3.73 -4.32 -6.80 -12.87 -4.41
Operating Cash Flow to Interest Expense
-1.10 6.57 9.25 4.44 5.83 1.06 3.16 4.58 9.77 -2.49 5.63
Operating Cash Flow Less CapEx to Interest Expense
-2.45 5.20 8.09 3.44 4.80 0.17 2.32 3.71 8.67 -3.13 4.93
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.29 1.33 1.29 1.22 1.22 1.23 1.21 1.19 1.23 1.23 1.22
Accounts Receivable Turnover
7.47 8.00 8.25 7.73 7.58 7.86 7.97 7.60 8.42 8.12 7.98
Inventory Turnover
4.49 4.74 4.88 4.77 4.78 4.91 4.92 4.86 4.76 4.78 4.71
Fixed Asset Turnover
28.01 27.79 26.10 24.65 24.63 23.99 23.12 22.64 22.89 22.80 22.58
Accounts Payable Turnover
8.38 9.85 10.14 8.64 8.74 9.70 9.83 8.64 8.58 9.44 9.10
Days Sales Outstanding (DSO)
48.88 45.64 44.24 47.21 48.17 46.41 45.78 48.00 43.37 44.96 45.73
Days Inventory Outstanding (DIO)
81.32 76.98 74.82 76.56 76.42 74.31 74.18 75.15 76.63 76.42 77.50
Days Payable Outstanding (DPO)
43.56 37.04 36.00 42.24 41.78 37.64 37.14 42.25 42.53 38.66 40.11
Cash Conversion Cycle (CCC)
86.64 85.59 83.06 81.52 82.81 83.08 82.82 80.90 77.46 82.71 83.12
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,172 7,016 7,127 7,232 7,009 7,130 7,381 7,526 7,398 7,768 7,699
Invested Capital Turnover
1.95 1.96 1.88 1.80 1.79 1.79 1.76 1.75 1.83 1.80 1.80
Increase / (Decrease) in Invested Capital
1,666 1,338 943 555 -163 114 254 294 389 638 318
Enterprise Value (EV)
13,355 13,229 11,823 13,007 12,396 12,341 12,854 12,176 13,115 12,772 14,219
Market Capitalization
9,838 9,813 8,208 9,278 8,780 8,521 8,918 8,011 8,962 8,270 9,677
Book Value per Share
$28.13 $27.97 $27.43 $27.65 $27.21 $26.66 $28.30 $27.72 $27.56 $28.47 $27.71
Tangible Book Value per Share
($8.74) ($8.93) ($11.51) ($12.49) ($12.17) ($13.48) ($13.81) ($15.11) ($16.87) ($17.65) ($18.26)
Total Capital
7,814 7,678 7,767 7,886 7,632 7,866 8,176 8,260 8,152 8,493 8,460
Total Debt
2,661 2,643 2,763 2,915 2,795 3,147 3,277 3,360 3,358 3,671 3,737
Total Long-Term Debt
2,247 2,276 2,152 2,168 2,089 2,224 2,349 2,417 2,561 2,590 2,575
Net Debt
2,019 1,981 2,123 2,261 2,172 2,411 2,482 2,626 2,604 2,946 2,976
Capital Expenditures (CapEx)
39 41 37 34 36 31 32 33 43 25 30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,048 1,952 1,865 1,839 1,764 1,916 2,019 2,053 1,877 2,142 2,117
Debt-free Net Working Capital (DFNWC)
2,219 2,111 2,003 1,965 1,886 2,043 2,164 2,189 2,033 2,280 2,274
Net Working Capital (NWC)
1,805 1,744 1,392 1,218 1,180 1,120 1,236 1,246 1,236 1,199 1,112
Net Nonoperating Expense (NNE)
19 14 14 19 21 20 18 21 21 24 27
Net Nonoperating Obligations (NNO)
2,019 1,981 2,123 2,261 2,172 2,411 2,482 2,626 2,604 2,946 2,976
Total Depreciation and Amortization (D&A)
68 73 74 74 76 73 76 80 82 81 84
Debt-free, Cash-free Net Working Capital to Revenue
16.60% 15.68% 14.94% 14.71% 13.92% 15.12% 15.81% 15.87% 14.24% 16.00% 15.56%
Debt-free Net Working Capital to Revenue
17.98% 16.95% 16.04% 15.72% 14.88% 16.13% 16.94% 16.92% 15.42% 17.04% 16.72%
Net Working Capital to Revenue
14.63% 14.01% 11.15% 9.74% 9.31% 8.84% 9.68% 9.63% 9.38% 8.96% 8.18%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.13 $0.72 $0.81 $0.79 $0.75 $0.89 $0.71 $0.84 $0.85 $0.93 $0.83
Adjusted Weighted Average Basic Shares Outstanding
130.62M 128.72M 127.78M 126.12M 126.79M 123.78M 121.93M 120.20M 120.81M 114.94M 113.45M
Adjusted Diluted Earnings per Share
$0.14 $0.72 $0.80 $0.78 $0.75 $0.88 $0.70 $0.84 $0.85 $0.92 $0.82
Adjusted Weighted Average Diluted Shares Outstanding
131.75M 129.77M 128.65M 127.05M 127.78M 124.85M 122.64M 121.04M 121.72M 116.06M 114.39M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
128.51M 128.05M 126.71M 124.68M 124.18M 121.72M 121.27M 117.72M 114.70M 113.92M 111.45M
Normalized Net Operating Profit after Tax (NOPAT)
56 120 131 154 145 152 129 157 141 145 150
Normalized NOPAT Margin
1.85% 3.77% 4.16% 4.84% 4.54% 4.79% 3.99% 4.69% 4.11% 4.30% 4.35%
Pre Tax Income Margin
0.46% 4.00% 4.21% 4.03% 3.95% 4.58% 3.73% 4.01% 3.87% 4.45% 3.96%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.31 5.07 4.94 4.56 4.43 4.97 3.95 4.29 4.18 4.67 4.00
NOPAT to Interest Expense
1.25 3.74 3.73 3.46 3.34 3.79 2.96 3.41 3.17 3.48 2.99
EBIT Less CapEx to Interest Expense
-0.03 3.70 3.78 3.56 3.40 4.09 3.11 3.42 3.08 4.03 3.30
NOPAT Less CapEx to Interest Expense
-0.10 2.37 2.57 2.46 2.31 2.91 2.11 2.55 2.07 2.84 2.29
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
10.78% 12.07% 19.01% 13.17% 13.57% 12.59% 10.95% 7.28% 7.16% 10.05% 7.98%
Augmented Payout Ratio
72.48% 93.35% 154.55% 205.96% 174.37% 183.29% 204.48% 202.43% 228.40% 213.40% 188.73%

Financials Breakdown Chart

Key Financial Trends

Henry Schein’s recent results show improving revenue growth and margins, but the balance sheet and cash-flow trends remain mixed. In Q2 2026, revenue rose 6.7% year over year to $3.46 billion, while net income attributable to common shareholders increased 9.3% to $94 million. However, earnings declined sequentially from Q1, and the company continues to rely heavily on debt and working-capital management.

  • Revenue growth has strengthened. Q2 2026 revenue increased to $3.46 billion from $3.24 billion in Q2 2025 and $3.07 billion in Q2 2023. Revenue also rose 2.7% sequentially from Q1 2026.
  • Gross margin improved. Gross profit rose 8.4% year over year to $1.10 billion. Gross margin increased to approximately 31.8% in Q2 2026 from 31.4% in the restated Q2 2025 results.
  • Operating profitability improved year over year. Operating income increased to $171 million from $151 million in Q2 2025, lifting the operating margin to roughly 4.9% from 4.7%. This suggests that gross-profit growth is outpacing operating-expense growth.
  • Share repurchases are supporting per-share results. Weighted-average basic shares declined to 113.5 million in Q2 2026 from 121.9 million in Q2 2025 and 130.9 million in Q2 2023. Despite only modest net-income growth, diluted EPS increased to $0.82 from $0.70 year over year.
  • Quarterly operating cash flow rebounded sharply. Cash flow from operations was $242 million in Q2 2026, compared with $120 million in Q2 2025. The improvement followed a $97 million operating cash outflow in Q1 2026, indicating that working-capital movements can have a significant impact on reported cash generation.
  • Restructuring charges have generally moderated from earlier periods. The Q2 2026 restructuring charge was $29 million, below the $48 million recorded in Q3 2024 and the $121 million recorded in Q4 2022, although the charge remains a recurring drag on operating results.
  • Henry Schein is investing while continuing selective acquisitions. Q2 2026 capital expenditures totaled $30 million and acquisitions totaled $6 million. These amounts were lower than the $50 million of acquisition spending in Q2 2025, suggesting a more measured pace of external investment.
  • Liquidity is adequate but not especially strong. At the end of Q2 2026, current assets were $4.60 billion versus current liabilities of $3.49 billion, implying a current ratio of approximately 1.3. Cash and equivalents were only $157 million, so liquidity depends heavily on collecting receivables and turning inventory into cash.
  • Debt has increased substantially over the longer period. Short-term debt, long-term debt and capital lease obligations totaled approximately $3.74 billion in Q2 2026, up from about $3.28 billion in Q2 2025 and $2.65 billion in Q2 2024. Q2 financing activity included $348 million of new debt issuance, partly offset by $294 million of repayments.
  • Working-capital requirements remain a key risk. Accounts receivable reached $1.76 billion and inventory reached $2.06 billion in Q2 2026, up from $1.65 billion and $1.91 billion, respectively, in Q2 2025. Inventory growth of roughly 7.9% exceeded revenue growth, which could pressure cash flow if demand slows or inventory turns weaken.
  • Profitability remains below earlier levels. Q2 2026 common EPS of $0.82 improved from the restated $0.70 in Q2 2025, but it remained below $1.07 in Q2 2023. Operating income of $171 million was also below the $201 million reported in Q2 2023, showing that the business has not fully returned to its earlier earnings profile.
  • Asset concentration increases impairment sensitivity. Goodwill and intangible assets totaled approximately $5.24 billion in Q2 2026, representing about 46% of total assets. If acquired businesses underperform, impairment charges could reduce earnings and shareholders’ equity.

Overall, the latest quarter was encouraging on revenue, margins, EPS and operating cash flow compared with the prior year. Investors should nevertheless monitor debt levels, inventory growth and the sustainability of cash generation, particularly because Q1 2026 produced negative operating cash flow and the company continues to fund shareholder returns with a relatively limited cash balance.

09/11/26 10:09 PM ETAI Generated. May Contain Errors.

Henry Schein Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Henry Schein's fiscal year ends in December. Their fiscal year 2025 ended on December 27, 2025.

Henry Schein's net income appears to be on a downward trend, with a most recent value of $419 million in 2025, falling from $523.43 million in 2015. The previous period was $398 million in 2024. Find out what analysts predict for Henry Schein in the coming months.

Henry Schein's total operating income in 2025 was $653 million, based on the following breakdown:
  • Total Gross Profit: $4.11 billion
  • Total Operating Expenses: $3.45 billion

Over the last 10 years, Henry Schein's total revenue changed from $10.63 billion in 2015 to $13.18 billion in 2025, a change of 24.0%.

Henry Schein's total liabilities were at $6.42 billion at the end of 2025, a 19.3% increase from 2024, and a 108.8% increase since 2015.

In the past 10 years, Henry Schein's cash and equivalents has ranged from $56.89 million in 2018 to $421.19 million in 2020, and is currently $156 million as of their latest financial filing in 2025.

Over the last 10 years, Henry Schein's book value per share changed from 34.78 in 2015 to 27.56 in 2025, a change of -20.7%.



Financial statements for NASDAQ:HSIC last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners