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.
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.
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%.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 13,184 | 12,673 | 12,339 | +4.0% | |
| Cost of revenue | 9,079 | 8,657 | 8,478 | +4.9% | |
| Gross profit | 4,105 | 4,016 | 3,861 | +2.2% | |
| Gross margin | 31.1% | 31.7% | 31.3% | ||
| Selling, general and administrative | 3,084 | 3,034 | 2,956 | +1.6% | |
| Operating income | 653 | 621 | 615 | +5.2% | |
| Operating margin | 5.0% | 4.9% | 5.0% | ||
| Interest expense | 150 | 131 | 87.0 | +14.5% | |
| Pre-tax income | 533 | 513 | 542 | +3.9% | |
| Income tax | 126 | 128 | 120 | -1.6% | |
| Effective tax rate | 23.6% | 25.0% | 22.1% | ||
| Net income | 398 | 390 | 416 | +2.1% | |
| Net margin | 3.0% | 3.1% | 3.4% | ||
| Diluted EPS | $3.27 | $3.05 | $3.16 | +7.2% |
Read more
Free 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
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 712 | 848 | 500 | -16.0% | |
| Capital expenditure | 139 | 148 | 147 | -6.1% | |
| Free cash flow | 573 | 700 | 353 | -18.1% | |
| Free cash flow margin | 4.3% | 5.5% | 2.9% | ||
| Cash from investing | -400 | -430 | -1,135 | ||
| Cash from financing | -188 | -510 | 701 | ||
| Depreciation and amortisation | 311 | 297 | 248 | +4.7% | |
| Share-based compensation | 39.0 | 39.0 | 39.0 | 0.0% | |
| Buybacks | 850 | 385 | 250 | +120.8% | |
| Diluted shares, weighted | 122m | 128m | 132m | -4.7% | |
| Shares outstanding at period end | 116m | 124m | 129m | -6.8% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 3,245 | 3,393 | 3,655 | -4.4% | |
| Non-controlling interest | 654 | 638 | 634 | +2.5% | |
| Redeemable equity | 895 | 806 | 864 | +11.0% | |
| Debt | 3,107 | 2,536 | 2,351 | +22.5% | |
| Operating lease liabilities | 251 | 259 | 310 | -3.1% | |
| Finance lease liabilities | 4.0 | 3.0 | 4.0 | +33.3% | |
| Other liabilities | 3,059 | 2,583 | 2,755 | +18.4% | |
| Total liabilities and equity | 11,215 | 10,218 | 10,573 | +9.8% | |
| Goodwill | 4,213 | 3,887 | 3,875 | +8.4% | |
| Intangible assets | 1,018 | 1,023 | 916 | -0.5% | |
| Cash and equivalents | 156 | 122 | 171 | +27.9% | |
| Receivables | 1,651 | 1,482 | 1,863 | +11.4% | |
| Inventory | 2,002 | 1,810 | 1,815 | +10.6% | |
| Other assets | 2,175 | 1,894 | 1,933 | +14.8% | |
| Total assets | 11,215 | 10,218 | 10,573 | +9.8% |
10-K for the year ended 27 December 2025, filed 24 February 2026: the filing.