Henry Schein, Inc. (HSIC) Financial Statements

Executive TeamFinancials
SegmentsShareholders

Henry Schein financial statements at a glance

Henry Schein reported revenue of $13.18 billion for fiscal year 2025 (ended December 31, 2025), up 4.0% from fiscal year 2024. Net income was $398.00 million, a net margin of 3.0%.

At the end of fiscal year 2025 it had total assets of $11.22 billion, total liabilities of $6.42 billion and shareholders' equity of $3.25 billion, with cash and short-term investments of $156.00 million and total debt of $3.44 billion.

Its operations brought in $712.00 million of cash; capital spending was $191.00 million, leaving free cash flow of $521.00 million.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

HSIC logo

Henry Schein, Inc.

HSICUnited States
Healthcare
USD (Local)

Income Statement

Annual • USD

Total Revenue
13.18B
Prev Year: 12.67B
YoY: +4.0%
Operating Revenue
13.18B
Prev Year: 12.67B
YoY: +4.0%
Tax Rate for Calcs
0.237
Prev Year: 0.249
YoY: -4.8%
Tax Effect of Unusual Items
-24.89M
Prev Year: -27.39M
YoY: +9.1%
Equity in Earnings of Affiliates, Net of Tax
12.00M
Prev Year: 13.00M
YoY: -7.7%
Depreciation Amortization Depletion
263.00M
Prev Year: 251.00M
YoY: +4.8%
Depreciation and amortization
263.00M
Prev Year: 251.00M
YoY: +4.8%
Cost of Revenue
9.08B
Prev Year: 8.66B
YoY: +4.9%
Gross Profit
4.11B
Prev Year: 4.02B
YoY: +2.2%
Operating Expense
3.35B
Prev Year: 3.29B
YoY: +1.9%
Selling General and Administrative
3.08B
Prev Year: 3.03B
YoY: +1.6%
Operating Income
758.00M
Prev Year: 731.00M
YoY: +3.7%
Net Non Operating Interest Income Expense
-117.00M
Prev Year: -107.00M
YoY: -9.3%
Non-operating Interest Income
33.00M
Prev Year: 24.00M
YoY: +37.5%
Non-operating Interest Expense
150.00M
Prev Year: 131.00M
YoY: +14.5%
Other Income Expense
-108.00M
Prev Year: -111.00M
YoY: +2.7%
Special Income Charges
-105.00M
Prev Year: -110.00M
YoY: +4.5%
Restructuring and Mergers Acquisition
105.00M
Prev Year: 110.00M
YoY: -4.5%
Other Non-operating Income (expense)
-3.00M
Prev Year: -1.00M
YoY: -200.0%
Pre-tax Income
533.00M
Prev Year: 513.00M
YoY: +3.9%
Provision for Income Taxes
126.00M
Prev Year: 128.00M
YoY: -1.6%
Net Income Common Stockholders
398.00M
Prev Year: 390.00M
YoY: +2.1%
Net Income
398.00M
Prev Year: 390.00M
YoY: +2.1%
Net Income Including Non-Controlling Interests
419.00M
Prev Year: 398.00M
YoY: +5.3%
Net Income from Continuing Operations
419.00M
Prev Year: 398.00M
YoY: +5.3%
Noncontrolling Interests
-21.00M
Prev Year: -8.00M
YoY: -162.5%
Diluted NI Available to Com Stockholders
398.00M
Prev Year: 390.00M
YoY: +2.1%
Total Operating Income as Reported
653.00M
Prev Year: 621.00M
YoY: +5.2%
Basic EPS
-
Prev Year: 3.07
Total Expenses
12.43B
Prev Year: 11.94B
YoY: +4.1%
Diluted EPS
-
Prev Year: 3.05
Net Income from Continuing and Discontinued Operation
398.00M
Prev Year: 390.00M
YoY: +2.1%
Weighted Average Shares (basic)
-
Prev Year: 126.79M
Normalized Income
478.12M
Prev Year: 472.61M
YoY: +1.2%
Weighted Average Shares (diluted)
-
Prev Year: 127.78M
Interest Income
33.00M
Prev Year: 24.00M
YoY: +37.5%
Interest Expense
150.00M
Prev Year: 131.00M
YoY: +14.5%
Net Interest Income
-117.00M
Prev Year: -107.00M
YoY: -9.3%
EBIT
683.00M
Prev Year: 644.00M
YoY: +6.1%
EBITDA
964.00M
Prev Year: 912.00M
YoY: +5.7%
Reconciled Cost of Revenue
9.06B
Prev Year: 8.64B
YoY: +4.9%
Reconciled Depreciation
281.00M
Prev Year: 268.00M
YoY: +4.9%
Net Income from Continuing Operation Net Minority Interest
398.00M
Prev Year: 390.00M
YoY: +2.1%
Total Unusual Items Excluding Goodwill
-105.00M
Prev Year: -110.00M
YoY: +4.5%
Total Unusual Items
-105.00M
Prev Year: -110.00M
YoY: +4.5%
Normalized EBITDA
1.07B
Prev Year: 1.02B
YoY: +4.6%
Values in USD

Henry Schein key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue$13.2B$12.7B$12.3B$12.6B$12.4B
Gross profit$4.1B$4.0B$3.9B$3.8B$3.7B
Operating income$758.0M$731.0M$695.0M$878.0M$860.0M
Net income$398.0M$390.0M$416.0M$538.0M$631.0M
Diluted EPS–$3.05$3.16$3.91$4.45
Total assets$11.2B$10.2B$10.6B$8.6B$8.5B
Total liabilities$6.4B$5.4B$5.4B$3.9B$3.8B
Shareholders' equity$3.2B$3.4B$3.7B$3.4B$3.4B
Cash and short-term investments$156.0M$122.0M$171.0M$117.0M$118.0M
Total debt$3.4B$2.9B$2.7B$1.5B$1.2B
Operating cash flow$712.0M$848.0M$500.0M$602.0M$710.0M
Capital spending$191.0M$187.0M$187.0M$128.0M$112.0M
Free cash flow$521.0M$661.0M$313.0M$474.0M$598.0M

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2020.

Questions and answers

What was Henry Schein's revenue in fiscal year 2025?

$13.18 billion, up 4.0% from $12.67 billion in fiscal year 2024.

How much profit does Henry Schein make?

Henry Schein reported net income of $398.00 million for fiscal year 2025 (3.0% of revenue); operating income was $758.00 million.

How much cash and debt does Henry Schein have?

At the end of fiscal year 2025: cash and short-term investments of $156.00 million and total debt of $3.44 billion.

What is Henry Schein's free cash flow?

$521.00 million in fiscal year 2025 (operating cash flow of $712.00 million minus capital spending of $191.00 million).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube