Henry Schein, Inc. (VIE:HSIC)
Austria · Delayed Price · Currency is EUR 61.82
-0.90 (-1.43%)
At close: Nov 14, 2025
Henry Schein Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 27, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 | Dec '20 Dec 26, 2020 | 2015 - 2019 |
| 12,938 | 12,673 | 12,339 | 12,647 | 12,401 | 10,119 | Upgrade | |
Revenue Growth (YoY) | 3.51% | 2.71% | -2.44% | 1.98% | 22.55% | 1.33% | Upgrade |
Cost of Revenue | 8,903 | 8,657 | 8,479 | 8,816 | 8,727 | 7,303 | Upgrade |
Gross Profit | 4,035 | 4,016 | 3,860 | 3,831 | 3,674 | 2,816 | Upgrade |
Selling, General & Admin | 3,043 | 3,019 | 2,923 | 2,762 | 2,634 | 2,086 | Upgrade |
Operating Expenses | 3,300 | 3,270 | 3,132 | 2,944 | 2,814 | 2,249 | Upgrade |
Operating Income | 735 | 746 | 728 | 887 | 860 | 567 | Upgrade |
Interest Expense | -146 | -131 | -87 | -35 | -27 | -41 | Upgrade |
Interest & Investment Income | 30 | 24 | 17 | 8 | 6 | 10 | Upgrade |
Earnings From Equity Investments | 11 | 13 | 14 | 15 | 20 | 12 | Upgrade |
Other Non Operating Income (Expenses) | -3 | -1 | -3 | 1 | - | -4 | Upgrade |
EBT Excluding Unusual Items | 627 | 651 | 669 | 876 | 859 | 544 | Upgrade |
Merger & Restructuring Charges | -124 | -116 | -102 | -140 | -8 | -32 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | 7 | 2 | Upgrade |
Other Unusual Items | 34 | -9 | -11 | - | - | - | Upgrade |
Pretax Income | 537 | 526 | 556 | 736 | 858 | 514 | Upgrade |
Income Tax Expense | 125 | 128 | 120 | 170 | 198 | 95 | Upgrade |
Earnings From Continuing Operations | 412 | 398 | 436 | 566 | 660 | 419 | Upgrade |
Earnings From Discontinued Operations | - | - | - | - | - | 1 | Upgrade |
Net Income to Company | 412 | 398 | 436 | 566 | 660 | 420 | Upgrade |
Minority Interest in Earnings | -21 | -8 | -20 | -28 | -29 | -16 | Upgrade |
Net Income | 391 | 390 | 416 | 538 | 631 | 404 | Upgrade |
Net Income to Common | 391 | 390 | 416 | 538 | 631 | 404 | Upgrade |
Net Income Growth | 24.52% | -6.25% | -22.68% | -14.74% | 56.19% | -41.85% | Upgrade |
Shares Outstanding (Basic) | 123 | 127 | 131 | 136 | 140 | 143 | Upgrade |
Shares Outstanding (Diluted) | 124 | 128 | 132 | 138 | 142 | 143 | Upgrade |
Shares Change (YoY) | -4.24% | -3.01% | -4.36% | -2.83% | -1.14% | -3.92% | Upgrade |
EPS (Basic) | 3.19 | 3.08 | 3.18 | 3.95 | 4.50 | 2.84 | Upgrade |
EPS (Diluted) | 3.17 | 3.05 | 3.16 | 3.91 | 4.45 | 2.82 | Upgrade |
EPS Growth | 30.70% | -3.48% | -19.18% | -12.13% | 57.97% | -39.42% | Upgrade |
Free Cash Flow | 403 | 700 | 353 | 506 | 631 | 550 | Upgrade |
Free Cash Flow Per Share | 3.26 | 5.48 | 2.68 | 3.67 | 4.45 | 3.83 | Upgrade |
Gross Margin | 31.19% | 31.69% | 31.28% | 30.29% | 29.63% | 27.83% | Upgrade |
Operating Margin | 5.68% | 5.89% | 5.90% | 7.01% | 6.93% | 5.60% | Upgrade |
Profit Margin | 3.02% | 3.08% | 3.37% | 4.25% | 5.09% | 3.99% | Upgrade |
Free Cash Flow Margin | 3.12% | 5.52% | 2.86% | 4.00% | 5.09% | 5.44% | Upgrade |
EBITDA | 1,011 | 1,014 | 950 | 1,081 | 1,070 | 753 | Upgrade |
EBITDA Margin | 7.81% | 8.00% | 7.70% | 8.55% | 8.63% | 7.44% | Upgrade |
D&A For EBITDA | 276 | 268 | 222 | 194 | 210 | 186 | Upgrade |
EBIT | 735 | 746 | 728 | 887 | 860 | 567 | Upgrade |
EBIT Margin | 5.68% | 5.89% | 5.90% | 7.01% | 6.93% | 5.60% | Upgrade |
Effective Tax Rate | 23.28% | 24.34% | 21.58% | 23.10% | 23.08% | 18.48% | Upgrade |
Advertising Expenses | - | 43 | 47 | 47 | 48 | 32 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.