greeksoup/ stock research

Henry Schein (HSIC) FY2025 results: revenue $13.2 billion, up 4.0% on the year

Henry Schein Inc. (HSIC) reported revenue of $13.2 billion for fiscal 2025, the year ended 27 December 2025, up 4.0% on the year before. Net income was $398 million, up 2.1%, and diluted earnings per share $3.27. The figures are the company's own, from the 10-K it filed with the SEC on 24 February 2026.

Revenue
$13.2 billion
+4.0% on the year
FY2018FY2025
Operating margin
5.0%
4.9% a year earlier
FY2018FY2025
Net income
$398 million
+2.1% on the year
FY2018FY2025
Diluted EPS
$3.27
+7.2% on the year
FY2018FY2025

this yearthe year beforeHover a bar for its figure.

The year in brief

What management said about the year

Guidance figures: 2 new.

  • Q4 net sales rose 7.7%: Net sales were $3.4 billion, up 7.7% from Q4 2024. The increase was made up of 4.9% internal growth, 0.9% from acquisitions and 1.9% from foreign exchange.
  • Q4 EPS rose on both bases: Q4 GAAP diluted EPS was $0.85, against $0.74. Non-GAAP diluted EPS was $1.34, against $1.19 in Q4 2024.
  • Global Dental equipment up 12.2%: Global Dental Distribution equipment sales rose 12.2%, or 9.1% in constant currencies. The company named growth in the U.S., Germany, Brazil, Canada and Australia.
  • Specialty Products up 14.6%: Global Specialty Products sales rose 14.6%, or 11.1% in constant currencies. The company cited dental implant and endodontics sales growth.
  • Adjusted EBITDA rose to $291 million: Adjusted EBITDA was $291 million in Q4, against $270 million. Full-year Adjusted EBITDA was $1,101 million, against $1,061 million.
Read the Q4 FY2025 earnings call summary

From this 10-K

Henry Schein distributes health care products and services, mainly to office-based dental and medical practitioners and alternate sites of care, and states that it is the world's largest provider of them. With 94 years of distribution history it serves more than one million customers worldwide across dental practices, laboratories, physician practices and ambulatory surgery centres, plus government and institutional clinics and home health providers. It is headquartered in Melville, New York, employs more than 25,000 people, approximately 48% of them in the United States, and has operations or affiliates in 34 countries. It stocks more than 300,000 branded and own brand products, with over 5.4 million square feet across 38 distribution centres and 0.6 million square feet across 17 manufacturing sites. There are three reportable segments: Global Distribution and Value-Added Services, at 84.5% of consolidated net sales in 2025, Global Specialty Products at 11.7% and Global Technology at 5.1%.

Henry Schein Inc., the 10-K for 2025

Henry Schein distributes health care products and services, mainly to office-based dental and medical practitioners and alternate sites of care, and states that it is the world's largest provider of them. With 94 years of distribution history it serves more than one million customers worldwide across dental practices, laboratories, physician practices and ambulatory surgery centres, plus government and institutional clinics and home health providers. It is headquartered in Melville, New York, employs more than 25,000 people, approximately 48% of them in the United States, and has operations or affiliates in 34 countries. It stocks more than 300,000 branded and own brand products, with over 5.4 million square feet across 38 distribution centres and 0.6 million square feet across 17 manufacturing sites. There are three reportable segments: Global Distribution and Value-Added Services, at 84.5% of consolidated net sales in 2025, Global Specialty Products at 11.7% and Global Technology at 5.1%.

Distribution and services

The largest segment distributes consumable products, small and large equipment, laboratory products, repair services, branded and generic pharmaceuticals, vaccines, dental specialty products, diagnostic tests, infection-control products and vitamins. A home health business ships homecare products direct to patients, covering incontinence, urology, ostomy, enteral nutrition, wound and diabetes supplies and continuous glucose monitoring devices. It runs 127 equipment sales and service centres worldwide whose manufacturer-trained technicians install and repair dental handpieces, small equipment, table-top sterilisers and large dental equipment, and value-added work includes continuing education, consulting and practice services. It also arranges financial products from third-party suppliers, including non-recourse financing for equipment, technology and software, practice and patient financing and card processing, at rates it says are generally lower than customers could get alone, plus staffing, practice valuation and brokerage. Within it, dental merchandise was 36.6% of consolidated net sales in 2025, dental equipment 13.6% and medical 32.5%.

Specialty products

The segment develops, makes and distributes dental implants, prosthetic components, instruments and digital workflow products for implant-based tooth restorations, with research and manufacturing in five countries and sales in approximately 90, plus a biomaterials range for dental tissue regeneration of privately branded allograft, xenograft and synthetic products. Orthodontics covers brackets, braces, aligners and accessories, made in the United States, Mexico and France and sold to practices in over 70 countries. Endodontics covers stainless steel and nickel titanium shaping files, irrigation solutions, power equipment, sealers and root repair materials, made in the United States, Switzerland and Brazil and marketed in over 90 countries. Orthopedics covers implants and instruments for injuries and disorders of the limbs and joints, plus surgical accessories such as blades, burs, drills, pins and wires, sold through independent agencies and direct specialists, mostly in the United States.

Technology

The segment sells practice management, business analytics, revenue cycle management, clinical workflow, artificial intelligence, patient engagement and demand creation software to dental customers, carrying electronic medical records, treatment history, billing, appointment calendars, claims processing and electronic prescribing. At 27 December 2025 the active user base was approximately 95,000 practices and 324,000 consumers, on products including Dentrix Dental Systems, Dentrix Ascend, AxiUm, EXACT and Demandforce.

Competition and supply

In United States dental distribution the main competitors are the Patterson Dental division of Patterson Companies and Benco Dental Supply, alongside national, regional and local distributors; in medical distribution, the large majority of global medical sales, they are McKesson and Medline. Outside the country the filing states that it is the only global distributor of supplies and equipment to dental practices, competing mainly with local and regional companies including Cadence Group, Proclinic Group, DD Group, Lifco, Planmeca Group and Dental Bauer. In specialty products the main implant competitors are Straumann, Envista, Zimvie and Dentsply Sirona, and in technology they include the Eaglesoft division of Patterson, Carestream Dental, Open Dental Software, PlanetDDS, Curve Dental, eClinicalWorks and Epic Systems. Specialty products are made at its 17 manufacturing sites with some work outsourced, and raw materials come from distributors or mills, no single supplier being material.

The markets and the year

It points to demographics, with the United States population aged 45 and older expected to grow by approximately 10% between 2025 and 2035 against approximately 4% for the total population. The filing states that dental spending is predicted to rise with that age group and that demand is increasing for technologies which raise dentist productivity. In the medical market it points to procedures migrating from acute-care settings to physicians' offices and the home, where the filing states the company has established a leading position as a vaccine supplier. Sales and profitability have generally been higher in the third and fourth quarters, because of seasonal products such as influenza vaccine, purchasing patterns for equipment and software, year-end promotions, dental tradeshows, and practices delaying equipment purchases for tax reasons.

From Henry Schein's annual report on Form 10-K for the year ended 27 December 2025. The filing

Written from the 10-K filed 24 February 2026: read the full 10-K.

The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025

Income statement (profit and loss)

$ millionFY2025FY2024FY2023On the yearLast 8 years
Revenue13,18412,67312,339+4.0%
Cost of revenue9,0798,6578,478+4.9%
Gross profit4,1054,0163,861+2.2%
Gross margin31.1%31.7%31.3%
Selling, general and administrative3,0843,0342,956+1.6%
Operating income653621615+5.2%
Operating margin5.0%4.9%5.0%
Interest expense15013187.0+14.5%
Pre-tax income533513542+3.9%
Income tax126128120-1.6%
Effective tax rate23.6%25.0%22.1%
Net income398390416+2.1%
Net margin3.0%3.1%3.4%
Diluted EPS$3.27$3.05$3.16+7.2%
$ million except per share.
Read moreFree cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.

Cash flow

$ millionFY2025FY2024FY2023On the yearLast 8 years
Operating cash flow712848500-16.0%
Capital expenditure139148147-6.1%
Free cash flow573700353-18.1%
Free cash flow margin4.3%5.5%2.9%
Cash from investing-400-430-1,135
Cash from financing-188-510701
Depreciation and amortisation311297248+4.7%
Share-based compensation39.039.039.00.0%
Buybacks850385250+120.8%
Diluted shares, weighted122m128m132m-4.7%
Shares outstanding at period end116m124m129m-6.8%

Balance sheet

$ millionFY2025FY2024FY2023On the yearLast 8 years
Shareholders' equity3,2453,3933,655-4.4%
Non-controlling interest654638634+2.5%
Redeemable equity895806864+11.0%
Debt3,1072,5362,351+22.5%
Operating lease liabilities251259310-3.1%
Finance lease liabilities4.03.04.0+33.3%
Other liabilities3,0592,5832,755+18.4%
Total liabilities and equity11,21510,21810,573+9.8%
Goodwill4,2133,8873,875+8.4%
Intangible assets1,0181,023916-0.5%
Cash and equivalents156122171+27.9%
Receivables1,6511,4821,863+11.4%
Inventory2,0021,8101,815+10.6%
Other assets2,1751,8941,933+14.8%
Total assets11,21510,21810,573+9.8%

10-K for the year ended 27 December 2025, filed 24 February 2026: the filing.