Free Trial

Henry Schein (HSIC) Financials

Henry Schein logo
$65.17 -1.06 (-1.60%)
Closing price 04/25/2025 04:00 PM Eastern
Extended Trading
$65.19 +0.02 (+0.03%)
As of 04/25/2025 05:46 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 Polygon.io. 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
Net Income / (Loss) Attributable to Common Shareholders
479 507 0.00 536 695 404 631 538 416 390
Consolidated Net Income / (Loss)
523 556 459 562 719 420 660 566 436 398
Net Income / (Loss) Continuing Operations
523 556 612 450 725 419 660 566 436 398
Total Pre-Tax Income
721 756 630 537 680 500 831 721 542 513
Total Operating Income
734 772 670 601 718 535 852 747 615 621
Total Gross Profit
3,007 3,226 2,747 2,911 3,091 2,816 3,674 3,831 3,860 4,016
Total Revenue
10,630 11,572 8,883 9,418 9,986 10,119 12,401 12,647 12,339 12,673
Operating Revenue
10,630 11,572 8,883 9,418 9,986 10,119 12,401 12,647 12,339 12,673
Total Cost of Revenue
7,623 8,345 6,137 6,507 6,895 7,303 8,727 8,816 8,479 8,657
Operating Cost of Revenue
7,623 8,345 6,137 6,507 6,895 7,303 8,727 8,816 8,479 8,657
Total Operating Expenses
2,273 2,455 2,066 2,310 2,373 2,281 2,822 3,084 3,245 3,395
Selling, General & Admin Expense
2,238 2,409 2,072 2,217 2,358 2,086 2,634 2,771 2,956 3,034
Depreciation Expense
- - - - - 163 180 182 209 251
Restructuring Charge
35 46 0.00 54 15 32 8.00 131 80 110
Other Special Charges / (Income)
- 0.00 5.33 38 - - - 0.00 0.00 0.00
Total Other Income / (Expense), net
-13 -16 -40 -64 -38 -35 -21 -26 -73 -108
Interest Expense
26 32 51 76 51 41 27 35 87 131
Interest & Investment Income
13 13 12 15 16 10 6.00 8.00 17 24
Other Income / (Expense), net
-0.14 2.88 -1.34 -3.26 -2.92 -4.00 0.00 1.00 -3.00 -1.00
Income Tax Expense
211 218 309 107 160 95 198 170 120 128
Other Gains / (Losses), net
14 19 15 21 205 12 27 15 14 13
Net Income / (Loss) Attributable to Noncontrolling Interest
44 50 53 26 25 16 29 28 20 8.00
Basic Earnings per Share
$2.89 $3.14 $2.59 $3.51 $4.70 $2.83 $4.51 $3.95 $3.18 $3.07
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
Diluted Earnings per Share
$2.85 $3.10 $2.57 $3.49 $4.65 $2.82 $4.45 $3.91 $3.16 $3.05
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
Weighted Average Basic & Diluted Shares Outstanding
82.90M 161.40M 156.90M 151.40M 143.39M 142.46M 137.17M 131.28M 128.51M 124.18M

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 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
150 47 121 140 137 18 93 104 99 94
Consolidated Net Income / (Loss)
162 51 128 148 143 17 98 105 99 96
Net Income / (Loss) Continuing Operations
162 51 128 148 143 17 98 105 99 96
Total Pre-Tax Income
205 63 163 186 179 14 127 132 128 126
Total Operating Income
211 72 175 201 200 39 150 159 157 155
Total Gross Profit
914 999 966 975 995 924 1,012 1,018 993 993
Total Revenue
3,067 3,371 3,060 3,100 3,162 3,017 3,172 3,136 3,174 3,191
Operating Revenue
3,067 3,371 3,060 3,100 3,162 3,017 3,172 3,136 3,174 3,191
Total Cost of Revenue
2,153 2,372 2,094 2,125 2,167 2,093 2,160 2,118 2,181 2,198
Operating Cost of Revenue
2,153 2,372 2,094 2,125 2,167 2,093 2,160 2,118 2,181 2,198
Total Operating Expenses
703 927 791 774 795 885 862 859 836 838
Selling, General & Admin Expense
648 761 717 707 725 807 791 781 724 738
Depreciation Expense
45 45 44 49 59 57 61 63 64 63
Restructuring Charge
10 121 30 18 11 21 10 15 48 37
Total Other Income / (Expense), net
-6.00 -9.00 -12 -15 -21 -25 -23 -27 -29 -29
Interest Expense
8.00 12 14 19 25 29 30 32 34 35
Interest & Investment Income
1.00 3.00 3.00 3.00 6.00 5.00 5.00 6.00 7.00 6.00
Income Tax Expense
46 15 39 41 39 1.00 32 33 32 31
Other Gains / (Losses), net
3.00 3.00 4.00 3.00 3.00 4.00 3.00 6.00 3.00 1.00
Net Income / (Loss) Attributable to Noncontrolling Interest
12 4.00 7.00 8.00 6.00 -1.00 5.00 1.00 0.00 2.00
Basic Earnings per Share
$1.10 $0.37 $0.92 $1.07 $1.06 $0.13 $0.72 $0.81 $0.79 $0.75
Weighted Average Basic Shares Outstanding
135.61M 136.06M 131.37M 130.91M 130.39M 130.62M 128.72M 127.78M 126.12M 126.79M
Diluted Earnings per Share
$1.09 $0.36 $0.91 $1.06 $1.05 $0.14 $0.72 $0.80 $0.78 $0.75
Weighted Average Diluted Shares Outstanding
137.08M 137.76M 133.04M 131.87M 131.44M 131.75M 129.77M 128.65M 127.05M 127.78M
Weighted Average Basic & Diluted Shares Outstanding
135.55M 131.28M 131.00M 130.58M 129.94M 128.51M 128.05M 126.71M 124.68M 124.18M

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
Net Change in Cash & Equivalents
-17 -9.71 88 -105 -9.59 315 -303 11 66 -92
Net Cash From Operating Activities
616 643 546 685 654 599 710 602 500 848
Net Cash From Continuing Operating Activities
616 643 375 451 820 594 710 602 500 848
Net Income / (Loss) Continuing Operations
523 556 318 450 725 419 660 566 436 398
Consolidated Net Income / (Loss)
523 556 459 562 719 420 660 566 436 398
Depreciation Expense
159 170 134 144 185 186 210 212 248 297
Non-Cash Adjustments To Reconcile Net Income
71 75 78 47 -133 20 49 166 116 69
Changes in Operating Assets and Liabilities, net
-138 -159 -155 -190 43 -31 -209 -342 -300 84
Net Cash From Investing Activities
-260 -316 -342 -193 -424 -115 -677 -276 -1,135 -430
Net Cash From Continuing Investing Activities
-260 -316 -213 -164 -422 -115 -677 -276 -1,135 -430
Purchase of Property, Plant & Equipment
-72 -70 -62 -71 -76 -49 -79 -96 -147 -148
Acquisitions
-172 -229 -181 -53 -656 -60 -571 -158 -955 -230
Purchase of Investments
- - - -26 - - 0.00 0.00 22 0.00
Divestitures
0.00 0.00 34 1.00 307 14 10 0.00 0.00 0.00
Sale and/or Maturity of Investments
0.02 -4.50 6.70 - 17 -1.00 -4.00 11 6.00 4.00
Other Investing Activities, net
-17 -13 -9.67 -15 -14 -19 -33 -33 -61 -56
Net Cash From Financing Activities
-348 -327 -113 -604 -216 -187 -333 -315 701 -510
Net Cash From Continuing Financing Activities
-348 -327 -74 -402 -363 -182 -333 -315 701 -510
Repayment of Debt
-201 -16 -61 -25 -261 -615 -125 -11 -318 69
Repurchase of Common Equity
-300 -550 -450 -200 -525 -93 -461 -523 -269 -640
Payment of Dividends
-115 -105 -15 -7.35 51 -8.00 -26 -21 -47 -54
Issuance of Debt
280 360 503 326 -927 546 287 270 1,368 120
Issuance of Common Equity
- - 0.00 0.00 361 0.00 0.00 0.00 0.00 0.00
Other Financing Activities, net
-12 -16 -40 -208 940 -12 -8.00 -30 -33 -5.00

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 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
15 6.00 9.00 11 29 17 -12 -21 -12 -47
Net Cash From Operating Activities
98 254 27 274 231 -32 197 296 151 204
Net Cash From Continuing Operating Activities
98 254 27 274 231 -32 197 296 151 204
Net Income / (Loss) Continuing Operations
162 51 128 148 143 17 98 105 99 96
Consolidated Net Income / (Loss)
162 51 128 148 143 17 98 105 99 96
Depreciation Expense
52 52 52 59 69 68 73 74 74 76
Non-Cash Adjustments To Reconcile Net Income
7.00 145 16 13 20 67 9.00 15 2.00 43
Changes in Operating Assets and Liabilities, net
-123 6.00 -169 54 -1.00 -184 17 102 -24 -11
Net Cash From Investing Activities
-152 -65 -39 -301 -468 -327 -72 -209 -91 -58
Net Cash From Continuing Investing Activities
-152 -65 -39 -301 -468 -327 -72 -209 -91 -58
Purchase of Property, Plant & Equipment
-24 -29 -31 -37 -40 -39 -41 -37 -34 -36
Acquisitions
-120 -31 -1.00 -250 -417 -287 -20 -161 -42 -7.00
Sale and/or Maturity of Investments
- 11 0.00 - - 6.00 0.00 - - 4.00
Other Investing Activities, net
-8.00 -16 -7.00 -14 -11 -29 -11 -11 -15 -19
Net Cash From Financing Activities
74 -194 21 38 248 394 -151 -114 -41 -204
Net Cash From Continuing Financing Activities
74 -194 21 38 248 394 -151 -114 -41 -204
Repayment of Debt
-1.00 47 -1.00 -365 -94 142 -60 -117 -16 262
Repurchase of Common Equity
-104 -290 -108 -55 -56 -50 -169 -217 -179 -75
Payment of Dividends
-6.00 -3.00 -4.00 -2.00 -35 -6.00 -6.00 -22 -8.00 -18
Issuance of Debt
186 54 163 463 434 308 90 242 162 -374
Other Financing Activities, net
-1.00 -2.00 -29 -3.00 -1.00 - -6.00 - - 1.00

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

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 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Total Assets
8,534 8,607 8,572 9,146 9,810 10,573 10,145 10,251 10,605 10,218
Total Current Assets
3,957 3,988 3,952 3,911 4,113 4,488 4,078 3,941 4,147 3,983
Cash & Equivalents
123 117 126 137 166 171 159 138 126 122
Accounts Receivable
1,507 1,442 1,470 1,468 1,573 1,863 1,644 1,559 1,660 1,482
Inventories, net
1,818 1,963 1,918 1,843 1,833 1,815 1,686 1,657 1,754 1,810
Prepaid Expenses
509 466 438 463 541 639 589 587 607 569
Plant, Property, & Equipment, net
354 383 396 439 474 498 500 518 540 531
Total Noncurrent Assets
4,223 4,236 4,224 4,796 5,223 5,587 5,567 5,792 5,918 5,704
Long-Term Investments
399 472 479 493 471 471 503 502 528 501
Goodwill
2,870 2,893 2,917 3,335 3,595 3,875 3,835 3,905 3,986 3,887
Intangible Assets
635 587 548 678 834 916 915 1,081 1,100 1,023
Other Noncurrent Operating Assets
319 284 280 290 323 325 314 304 304 293
Total Liabilities & Shareholders' Equity
8,534 8,607 8,572 9,146 9,810 10,573 10,145 10,251 10,605 10,218
Total Liabilities
3,726 3,936 3,875 4,140 4,709 5,420 5,110 5,247 5,634 5,381
Total Current Liabilities
2,146 2,224 2,172 2,276 2,093 2,683 2,334 2,549 2,929 2,803
Short-Term Debt
111 109 291 391 84 414 367 611 747 706
Accounts Payable
957 1,004 855 817 953 1,020 879 867 1,026 962
Current Deferred & Payable Income Tax Liabilities
127 132 156 129 137 137 143 150 159 139
Current Employee Benefit Liabilities
330 314 231 275 274 332 245 279 289 303
Other Current Liabilities
621 665 639 664 645 780 700 642 708 693
Total Noncurrent Liabilities
1,580 1,712 1,703 1,864 2,616 2,737 2,776 2,698 2,705 2,578
Long-Term Debt
934 1,040 1,021 1,133 1,815 1,937 2,010 1,891 1,906 1,830
Capital Lease Obligations
271 275 274 284 314 310 266 261 262 259
Noncurrent Deferred & Payable Income Tax Liabilities
37 36 40 50 91 54 77 115 123 102
Other Noncurrent Operating Liabilities
338 361 368 397 396 436 423 431 414 387
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
563 576 570 820 821 864 798 856 832 806
Total Equity & Noncontrolling Interests
4,245 4,095 4,127 4,186 4,280 4,289 4,237 4,148 4,139 4,031
Total Preferred & Common Equity
3,611 3,446 3,472 3,560 3,651 3,655 3,600 3,512 3,503 3,393
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,611 3,446 3,472 3,560 3,651 3,655 3,600 3,512 3,503 3,393
Common Stock
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Retained Earnings
3,922 3,678 3,684 3,769 3,897 3,860 3,838 3,803 3,766 3,771
Accumulated Other Comprehensive Income / (Loss)
-312 -233 -213 -210 -247 -206 -239 -292 -264 -379
Noncontrolling Interest
634 649 655 626 629 634 637 636 636 638

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
Growth Metrics
- - - - - - - - - -
Revenue Growth
2.49% 8.86% -23.23% 6.01% 6.03% 1.33% 22.55% 1.98% -2.44% 2.71%
EBITDA Growth
2.41% 5.74% -15.03% -7.64% 21.50% -20.36% 48.12% -9.60% -10.42% 6.63%
EBIT Growth
1.96% 5.54% -13.69% -10.63% 19.75% -25.77% 60.45% -12.21% -18.18% 1.31%
NOPAT Growth
4.21% 5.86% -37.86% 40.81% 14.45% -21.19% 49.76% -12.04% -16.12% -2.67%
Net Income Growth
3.56% 6.30% -17.45% 22.39% 27.93% -41.60% 57.14% -14.24% -22.97% -8.72%
EPS Growth
3.56% 6.30% -17.45% 22.39% 33.24% -39.35% 57.80% -12.13% -19.18% -3.48%
Operating Cash Flow Growth
3.88% 4.40% -15.11% 25.52% -4.47% -8.42% 18.53% -15.21% -16.94% 69.60%
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%
Invested Capital Growth
2.07% 11.05% 14.41% -20.69% 13.37% -0.39% 24.90% 4.38% 30.26% -2.27%
Revenue Q/Q Growth
1.42% 2.39% -27.57% 40.88% 2.01% 5.16% 1.35% 0.32% -2.79% 1.39%
EBITDA Q/Q Growth
-0.21% 1.78% -21.16% 25.57% 6.00% -2.39% 3.15% -12.33% -2.05% 15.78%
EBIT Q/Q Growth
-0.34% 1.68% -19.69% 21.76% 5.75% -2.98% 2.51% -14.61% -5.26% 23.26%
NOPAT Q/Q Growth
-0.46% 2.39% -43.97% 117.77% 3.56% -0.57% 0.90% -14.97% -4.44% 22.14%
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%
EPS Q/Q Growth
-0.59% 2.32% -23.99% 30.23% 37.57% -32.05% -1.11% -14.81% -6.51% 25.00%
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%
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%
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%
Profitability Metrics
- - - - - - - - - -
Gross Margin
28.29% 27.88% 30.92% 30.91% 30.95% 27.83% 29.63% 30.29% 31.28% 31.69%
EBITDA Margin
8.40% 8.16% 9.03% 7.87% 9.02% 7.09% 8.56% 7.59% 6.97% 7.24%
Operating Margin
6.90% 6.67% 7.54% 6.38% 7.19% 5.29% 6.87% 5.91% 4.98% 4.90%
EBIT Margin
6.90% 6.69% 7.52% 6.34% 7.16% 5.25% 6.87% 5.91% 4.96% 4.89%
Profit (Net Income) Margin
4.92% 4.81% 5.17% 5.97% 7.20% 4.15% 5.32% 4.48% 3.53% 3.14%
Tax Burden Percent
72.62% 73.61% 72.93% 104.71% 105.71% 84.00% 79.42% 78.50% 80.44% 77.58%
Interest Burden Percent
98.22% 97.60% 94.22% 89.87% 95.10% 94.16% 97.54% 96.39% 88.56% 82.74%
Effective Tax Rate
29.33% 28.84% 49.06% 20.01% 23.45% 19.00% 23.83% 23.58% 22.14% 24.95%
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%
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%
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%
Return on Equity (ROE)
15.37% 16.27% 13.00% 14.97% 18.51% 10.21% 14.69% 12.11% 8.88% 7.97%
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%
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%
Return on Assets (ROA)
8.28% 8.39% 6.28% 6.87% 9.19% 5.63% 8.12% 6.62% 4.55% 3.83%
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%
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%
Net Operating Profit after Tax (NOPAT)
519 549 341 480 550 433 649 571 479 466
NOPAT Margin
4.88% 4.75% 3.84% 5.10% 5.51% 4.28% 5.23% 4.51% 3.88% 3.68%
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%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 10.34% 6.89% 6.83%
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%
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%
R&D to Revenue
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%
Earnings before Interest and Taxes (EBIT)
734 774 668 597 715 531 852 748 612 620
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
893 944 802 741 900 717 1,062 960 860 917
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
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
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
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
Dividend Yield
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%
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
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
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
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
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
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
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
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
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
Financial Leverage
0.08 0.15 0.25 0.13 0.03 0.03 0.06 0.15 0.29 0.42
Leverage Ratio
1.86 1.94 2.07 2.18 2.01 1.81 1.81 1.83 1.95 2.08
Compound Leverage Factor
1.82 1.89 1.95 1.96 1.92 1.71 1.76 1.76 1.73 1.72
Debt to Total Capital
19.10% 26.34% 31.30% 33.48% 16.19% 13.95% 19.61% 23.36% 34.05% 36.62%
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%
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%
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%
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%
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%
Debt to EBITDA
0.91 1.29 2.08 2.62 0.84 0.97 1.07 1.48 3.09 3.05
Net Debt to EBITDA
0.32 0.76 1.32 1.97 0.36 -0.12 0.56 0.87 2.35 2.37
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
Debt to NOPAT
1.56 2.22 4.88 4.04 1.38 1.61 1.76 2.49 5.56 6.00
Net Debt to NOPAT
0.55 1.30 3.11 3.04 0.59 -0.20 0.92 1.46 4.22 4.66
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
Altman Z-Score
5.37 5.07 3.69 3.54 4.35 4.01 4.24 4.25 3.16 3.07
Noncontrolling Interest Sharing Ratio
16.33% 16.97% 20.67% 23.14% 23.32% 22.88% 24.64% 26.49% 27.72% 29.45%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.50 1.44 1.44 1.30 1.58 1.66 1.67 1.79 1.67 1.42
Quick Ratio
0.61 0.57 0.60 0.38 0.66 0.81 0.68 0.70 0.76 0.57
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
443 139 -253 1,456 50 450 -403 340 -1,187 629
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%
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
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
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
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.68 1.74 1.21 1.15 1.28 1.36 1.53 1.48 1.29 1.22
Accounts Receivable Turnover
9.02 9.32 6.40 7.00 8.27 7.58 8.62 8.74 7.47 7.58
Inventory Turnover
5.37 5.26 3.41 3.89 4.85 4.97 5.17 4.61 4.49 4.78
Fixed Asset Turnover
33.75 35.48 25.06 27.33 31.02 30.13 35.03 33.77 28.01 24.63
Accounts Payable Turnover
8.17 8.29 5.68 6.71 8.28 7.74 8.47 8.57 8.38 8.74
Days Sales Outstanding (DSO)
40.47 39.18 57.05 52.16 44.14 48.17 42.34 41.76 48.88 48.17
Days Inventory Outstanding (DIO)
67.94 69.45 107.05 93.94 75.29 73.50 70.55 79.16 81.32 76.42
Days Payable Outstanding (DPO)
44.69 44.02 64.24 54.38 44.10 47.13 43.07 42.60 43.56 41.78
Cash Conversion Cycle (CCC)
63.72 64.60 99.85 91.72 75.32 74.55 69.81 78.32 86.64 82.81
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
Invested Capital Turnover
2.89 2.95 2.01 2.23 2.50 2.39 2.61 2.35 1.95 1.79
Increase / (Decrease) in Invested Capital
75 410 594 -976 500 -17 1,052 231 1,666 -163
Enterprise Value (EV)
13,855 13,540 12,872 14,233 11,012 10,274 12,241 12,886 13,355 12,396
Market Capitalization
13,027 12,211 10,968 11,878 9,770 9,399 10,391 10,826 9,838 8,780
Book Value per Share
$34.78 $34.70 $17.91 $19.43 $20.43 $23.45 $24.70 $25.42 $28.13 $27.21
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)
Total Capital
4,239 4,627 5,323 5,794 4,674 5,011 5,817 6,095 7,814 7,632
Total Debt
810 1,219 1,666 1,940 757 699 1,141 1,424 2,661 2,795
Total Long-Term Debt
464 715 908 980 623 516 1,079 1,315 2,247 2,089
Net Debt
283 714 1,059 1,463 323 -89 599 835 2,019 2,172
Capital Expenditures (CapEx)
72 70 62 71 76 49 79 96 147 148
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
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
Net Working Capital (NWC)
1,084 1,022 1,257 956 1,188 1,508 1,537 1,764 1,805 1,180
Net Nonoperating Expense (NNE)
-4.72 -7.32 -118 -82 -169 13 -11 4.87 43 68
Net Nonoperating Obligations (NNO)
283 714 1,059 -114 323 -89 599 835 2,019 2,172
Total Depreciation and Amortization (D&A)
159 170 134 144 185 186 210 212 248 297
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%
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%
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%
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
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
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
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
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
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
Normalized Net Operating Profit after Tax (NOPAT)
543 582 344 555 561 459 655 671 541 549
Normalized NOPAT Margin
5.11% 5.03% 3.87% 5.89% 5.62% 4.54% 5.28% 5.31% 4.39% 4.33%
Pre Tax Income Margin
6.78% 6.53% 7.09% 5.70% 6.81% 4.94% 6.70% 5.70% 4.39% 4.05%
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
NOPAT to Interest Expense
19.94 17.22 6.68 6.32 10.83 10.57 24.04 16.31 5.50 3.56
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
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
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%
Augmented Payout Ratio
79.33% 117.74% 101.25% 36.89% 65.84% 24.05% 73.79% 96.11% 72.48% 174.37%

Quarterly Metrics and Ratios for Henry Schein

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-3.49% 1.20% -3.74% 2.31% 3.10% -10.50% 3.66% 1.16% 0.38% 5.77%
EBITDA Growth
0.38% -52.12% -24.41% -4.40% 1.14% -14.52% -0.44% -11.11% -14.23% 117.92%
EBIT Growth
0.47% -64.00% -28.69% -8.18% -6.60% -47.22% -12.64% -21.78% -21.72% 307.89%
NOPAT Growth
2.42% -64.70% -28.35% -5.91% -4.42% -33.98% -15.72% -23.90% -24.72% 222.70%
Net Income Growth
-4.14% -66.45% -31.18% -11.38% -11.73% -66.67% -23.44% -29.05% -30.77% 464.71%
EPS Growth
-5.22% -65.38% -30.00% -8.62% -3.67% -61.11% -20.88% -24.53% -25.71% 435.71%
Operating Cash Flow Growth
-53.55% -8.30% -70.97% 74.52% 135.71% -112.60% 629.63% 8.03% -34.63% 737.50%
Free Cash Flow Firm Growth
4.90% 80.34% -15.03% -44.17% -98.62% -825.26% -210.43% -36.31% 52.40% 117.17%
Invested Capital Growth
12.58% 4.38% 10.25% 14.03% 19.19% 30.26% 23.56% 15.25% 8.31% -2.27%
Revenue Q/Q Growth
1.22% 9.91% -9.23% 1.31% 2.00% -4.59% 5.14% -1.13% 1.21% 0.54%
EBITDA Q/Q Growth
-3.30% -53.03% 82.26% 15.49% 2.30% -60.30% 112.26% 3.11% -1.29% 0.87%
EBIT Q/Q Growth
-3.64% -66.04% 141.67% 16.09% -1.98% -80.81% 300.00% 3.95% -1.90% 0.00%
NOPAT Q/Q Growth
-1.73% -66.48% 142.68% 17.70% -0.17% -76.85% 209.84% 6.28% -1.26% -0.75%
Net Income Q/Q Growth
-2.99% -68.52% 150.98% 15.63% -3.38% -88.11% 476.47% 7.14% -5.71% -3.03%
EPS Q/Q Growth
-6.03% -66.97% 152.78% 16.48% -0.94% -86.67% 414.29% 11.11% -2.50% -3.85%
Operating Cash Flow Q/Q Growth
-37.58% 159.18% -89.37% 914.81% -15.69% -113.85% 715.63% 50.25% -48.99% 35.10%
Free Cash Flow Firm Q/Q Growth
-10.33% 61.91% -124.18% -53.04% -52.00% -77.43% 24.79% 32.80% 46.92% 164.01%
Invested Capital Q/Q Growth
3.30% -1.71% 3.12% 8.91% 7.97% 7.41% -2.18% 1.58% 1.47% -3.08%
Profitability Metrics
- - - - - - - - - -
Gross Margin
29.80% 29.64% 31.57% 31.45% 31.47% 30.63% 31.90% 32.46% 31.29% 31.12%
EBITDA Margin
8.61% 3.68% 7.39% 8.42% 8.44% 3.51% 7.09% 7.40% 7.21% 7.24%
Operating Margin
6.88% 2.14% 5.72% 6.48% 6.33% 1.29% 4.73% 5.07% 4.95% 4.86%
EBIT Margin
6.91% 2.14% 5.69% 6.52% 6.26% 1.26% 4.79% 5.04% 4.88% 4.86%
Profit (Net Income) Margin
5.28% 1.51% 4.18% 4.77% 4.52% 0.56% 3.09% 3.35% 3.12% 3.01%
Tax Burden Percent
79.02% 80.95% 78.53% 79.57% 79.89% 121.43% 77.17% 79.55% 77.34% 76.19%
Interest Burden Percent
96.70% 87.50% 93.68% 92.08% 90.40% 36.84% 83.55% 83.54% 82.58% 81.29%
Effective Tax Rate
22.44% 23.81% 23.93% 22.04% 21.79% 7.14% 25.20% 25.00% 25.00% 24.60%
Return on Invested Capital (ROIC)
12.72% 3.82% 10.07% 10.97% 10.23% 2.34% 6.94% 7.13% 6.67% 6.55%
ROIC Less NNEP Spread (ROIC-NNEP)
12.40% 3.28% 9.27% 10.00% 9.09% 0.99% 5.98% 6.27% 5.69% 5.55%
Return on Net Nonoperating Assets (RNNOA)
1.37% 0.50% 1.26% 1.82% 2.18% 0.29% 1.82% 2.07% 2.17% 2.33%
Return on Equity (ROE)
14.09% 4.32% 11.33% 12.79% 12.40% 2.62% 8.76% 9.20% 8.84% 8.87%
Cash Return on Invested Capital (CROIC)
0.86% 6.31% -0.18% -4.35% -9.35% -18.73% -13.86% -7.85% -2.49% 8.87%
Operating Return on Assets (OROA)
10.28% 3.16% 8.37% 9.40% 8.67% 1.62% 6.38% 6.49% 5.98% 5.92%
Return on Assets (ROA)
7.86% 2.24% 6.16% 6.89% 6.26% 0.73% 4.11% 4.31% 3.82% 3.67%
Return on Common Equity (ROCE)
10.45% 3.18% 8.39% 9.32% 9.09% 1.90% 6.37% 6.50% 6.28% 6.26%
Return on Equity Simple (ROE_SIMPLE)
18.47% 0.00% 14.63% 13.74% 12.87% 0.00% 11.28% 10.34% 9.11% 0.00%
Net Operating Profit after Tax (NOPAT)
164 55 133 157 156 36 112 119 118 117
NOPAT Margin
5.34% 1.63% 4.35% 5.05% 4.95% 1.20% 3.54% 3.80% 3.71% 3.66%
Net Nonoperating Expense Percent (NNEP)
0.31% 0.54% 0.79% 0.97% 1.13% 1.35% 0.96% 0.86% 0.98% 1.00%
Return On Investment Capital (ROIC_SIMPLE)
- 0.99% - - - 0.52% - - - 1.71%
Cost of Revenue to Revenue
70.20% 70.36% 68.43% 68.55% 68.53% 69.37% 68.10% 67.54% 68.71% 68.88%
SG&A Expenses to Revenue
21.13% 22.57% 23.43% 22.81% 22.93% 26.75% 24.94% 24.90% 22.81% 23.13%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.92% 27.50% 25.85% 24.97% 25.14% 29.33% 27.18% 27.39% 26.34% 26.26%
Earnings before Interest and Taxes (EBIT)
212 72 174 202 198 38 152 158 155 155
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
264 124 226 261 267 106 225 232 229 231
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.54 3.14 3.08 2.98 2.66 2.69 2.73 2.34 2.65 2.59
Price to Tangible Book Value (P/TBV)
86.47 0.00 1,529.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.73 0.86 0.85 0.84 0.76 0.80 0.79 0.66 0.74 0.69
Price to Earnings (P/E)
14.37 20.12 22.40 23.20 21.79 23.65 25.29 23.32 29.55 22.51
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
6.96% 4.97% 4.47% 4.31% 4.59% 4.23% 3.95% 4.29% 3.38% 4.44%
Enterprise Value to Invested Capital (EV/IC)
1.99 2.34 2.27 2.14 1.91 1.86 1.89 1.66 1.80 1.77
Enterprise Value to Revenue (EV/Rev)
0.89 1.02 1.03 1.05 1.00 1.08 1.06 0.95 1.04 0.98
Enterprise Value to EBITDA (EV/EBITDA)
10.19 13.42 14.56 15.14 14.49 15.53 15.40 14.24 16.42 13.52
Enterprise Value to EBIT (EV/EBIT)
12.74 17.23 19.04 20.07 19.69 21.82 22.42 21.65 25.86 19.99
Enterprise Value to NOPAT (EV/NOPAT)
16.62 22.57 24.91 26.06 25.39 27.89 28.87 28.10 34.09 26.60
Enterprise Value to Operating Cash Flow (EV/OCF)
17.85 21.41 24.09 20.29 16.19 26.71 19.74 17.09 21.25 14.62
Enterprise Value to Free Cash Flow (EV/FCFF)
246.48 37.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.71
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.27 0.30 0.34 0.36 0.43 0.52 0.52 0.55 0.59 0.58
Long-Term Debt to Equity
0.25 0.28 0.28 0.28 0.42 0.44 0.45 0.43 0.44 0.43
Financial Leverage
0.11 0.15 0.14 0.18 0.24 0.29 0.30 0.33 0.38 0.42
Leverage Ratio
1.78 1.83 1.79 1.78 1.85 1.95 1.92 1.94 2.03 2.08
Compound Leverage Factor
1.72 1.60 1.67 1.64 1.67 0.72 1.61 1.62 1.67 1.69
Debt to Total Capital
21.49% 23.36% 25.24% 26.53% 30.26% 34.05% 34.42% 35.57% 36.96% 36.62%
Short-Term Debt to Total Capital
1.81% 1.79% 4.63% 5.74% 1.15% 5.30% 4.78% 7.87% 9.47% 9.25%
Long-Term Debt to Total Capital
19.68% 21.58% 20.61% 20.80% 29.11% 28.76% 29.64% 27.71% 27.49% 27.37%
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%
Noncontrolling Interests to Total Capital
19.55% 20.10% 19.50% 21.22% 19.83% 19.17% 18.69% 19.21% 18.62% 18.92%
Common Equity to Total Capital
58.96% 56.54% 55.26% 52.25% 49.92% 46.78% 46.89% 45.22% 44.42% 44.46%
Debt to EBITDA
1.20 1.48 1.79 2.07 2.52 3.09 3.08 3.33 3.68 3.05
Net Debt to EBITDA
0.73 0.87 1.11 1.35 1.80 2.35 2.31 2.56 2.85 2.37
Long-Term Debt to EBITDA
1.10 1.37 1.46 1.62 2.42 2.61 2.65 2.59 2.74 2.28
Debt to NOPAT
1.96 2.49 3.06 3.56 4.42 5.56 5.77 6.57 7.64 6.00
Net Debt to NOPAT
1.18 1.46 1.89 2.32 3.15 4.22 4.32 5.05 5.93 4.66
Long-Term Debt to NOPAT
1.79 2.30 2.50 2.79 4.25 4.69 4.97 5.12 5.68 4.48
Altman Z-Score
3.93 3.99 4.04 3.78 3.40 2.98 3.16 2.89 2.85 2.92
Noncontrolling Interest Sharing Ratio
25.79% 26.49% 25.91% 27.14% 26.71% 27.72% 27.33% 29.35% 28.97% 29.45%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.84 1.79 1.82 1.72 1.97 1.67 1.75 1.55 1.42 1.42
Quick Ratio
0.76 0.70 0.73 0.71 0.83 0.76 0.77 0.67 0.61 0.57
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-462 -176 -395 -604 -919 -1,630 -1,226 -824 -437 280
Operating Cash Flow to CapEx
408.33% 875.86% 87.10% 740.54% 577.50% -82.05% 480.49% 800.00% 444.12% 566.67%
Free Cash Flow to Firm to Interest Expense
-57.81 -14.68 -28.21 -31.81 -36.74 -56.20 -40.86 -25.74 -12.86 8.00
Operating Cash Flow to Interest Expense
12.25 21.17 1.93 14.42 9.24 -1.10 6.57 9.25 4.44 5.83
Operating Cash Flow Less CapEx to Interest Expense
9.25 18.75 -0.29 12.47 7.64 -2.45 5.20 8.09 3.44 4.80
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
1.49 1.48 1.47 1.44 1.38 1.29 1.33 1.29 1.22 1.22
Accounts Receivable Turnover
8.24 8.74 8.60 8.76 8.24 7.47 8.00 8.25 7.73 7.58
Inventory Turnover
4.88 4.61 4.59 4.77 4.80 4.49 4.74 4.88 4.77 4.78
Fixed Asset Turnover
0.00 33.77 33.23 31.69 30.66 28.01 27.79 26.10 24.65 24.63
Accounts Payable Turnover
8.73 8.57 9.84 10.18 9.17 8.38 9.85 10.14 8.64 8.74
Days Sales Outstanding (DSO)
44.28 41.76 42.45 41.68 44.28 48.88 45.64 44.24 47.21 48.17
Days Inventory Outstanding (DIO)
74.74 79.16 79.45 76.51 76.08 81.32 76.98 74.82 76.56 76.42
Days Payable Outstanding (DPO)
41.79 42.60 37.09 35.86 39.80 43.56 37.04 36.00 42.24 41.78
Cash Conversion Cycle (CCC)
77.23 78.32 84.80 82.34 80.56 86.64 85.59 83.06 81.52 82.81
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
5,602 5,506 5,678 6,184 6,677 7,172 7,016 7,127 7,232 7,009
Invested Capital Turnover
2.38 2.35 2.31 2.17 2.07 1.95 1.96 1.88 1.80 1.79
Increase / (Decrease) in Invested Capital
626 231 528 761 1,075 1,666 1,338 943 555 -163
Enterprise Value (EV)
11,157 12,886 12,911 13,248 12,722 13,355 13,229 11,823 13,007 12,396
Market Capitalization
9,166 10,826 10,705 10,624 9,696 9,838 9,813 8,208 9,278 8,780
Book Value per Share
$26.53 $25.42 $26.45 $27.17 $27.96 $28.13 $27.97 $27.43 $27.65 $27.21
Tangible Book Value per Share
$0.78 ($0.25) $0.05 ($3.46) ($5.96) ($8.74) ($8.93) ($11.51) ($12.49) ($12.17)
Total Capital
6,124 6,095 6,283 6,814 7,314 7,814 7,678 7,767 7,886 7,632
Total Debt
1,316 1,424 1,586 1,808 2,213 2,661 2,643 2,763 2,915 2,795
Total Long-Term Debt
1,205 1,315 1,295 1,417 2,129 2,247 2,276 2,152 2,168 2,089
Net Debt
794 835 981 1,178 1,576 2,019 1,981 2,123 2,261 2,172
Capital Expenditures (CapEx)
24 29 31 37 40 39 41 37 34 36
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,799 1,756 1,945 1,889 1,938 2,048 1,952 1,865 1,839 1,764
Debt-free Net Working Capital (DFNWC)
1,922 1,873 2,071 2,026 2,104 2,219 2,111 2,003 1,965 1,886
Net Working Capital (NWC)
1,811 1,764 1,780 1,635 2,020 1,805 1,744 1,392 1,218 1,180
Net Nonoperating Expense (NNE)
1.65 3.86 5.13 8.69 13 19 14 14 19 21
Net Nonoperating Obligations (NNO)
794 835 981 1,178 1,576 2,019 1,981 2,123 2,261 2,172
Total Depreciation and Amortization (D&A)
52 52 52 59 69 68 73 74 74 76
Debt-free, Cash-free Net Working Capital to Revenue
14.27% 13.88% 15.53% 14.99% 15.27% 16.60% 15.68% 14.94% 14.71% 13.92%
Debt-free Net Working Capital to Revenue
15.25% 14.81% 16.53% 16.08% 16.58% 17.98% 16.95% 16.04% 15.72% 14.88%
Net Working Capital to Revenue
14.37% 13.95% 14.21% 12.98% 15.91% 14.63% 14.01% 11.15% 9.74% 9.31%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.10 $0.37 $0.92 $1.07 $1.06 $0.13 $0.72 $0.81 $0.79 $0.75
Adjusted Weighted Average Basic Shares Outstanding
135.61M 136.06M 131.37M 130.91M 130.39M 130.62M 128.72M 127.78M 126.12M 126.79M
Adjusted Diluted Earnings per Share
$1.09 $0.36 $0.91 $1.06 $1.05 $0.14 $0.72 $0.80 $0.78 $0.75
Adjusted Weighted Average Diluted Shares Outstanding
137.08M 137.76M 133.04M 131.87M 131.44M 131.75M 129.77M 128.65M 127.05M 127.78M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
135.55M 131.28M 131.00M 130.58M 129.94M 128.51M 128.05M 126.71M 124.68M 124.18M
Normalized Net Operating Profit after Tax (NOPAT)
171 147 156 171 165 56 120 131 154 145
Normalized NOPAT Margin
5.59% 4.36% 5.10% 5.51% 5.22% 1.85% 3.77% 4.16% 4.84% 4.54%
Pre Tax Income Margin
6.68% 1.87% 5.33% 6.00% 5.66% 0.46% 4.00% 4.21% 4.03% 3.95%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
26.50 6.00 12.43 10.63 7.92 1.31 5.07 4.94 4.56 4.43
NOPAT to Interest Expense
20.46 4.57 9.51 8.25 6.26 1.25 3.74 3.73 3.46 3.34
EBIT Less CapEx to Interest Expense
23.50 3.58 10.21 8.68 6.32 -0.03 3.70 3.78 3.56 3.40
NOPAT Less CapEx to Interest Expense
17.46 2.15 7.29 6.30 4.66 -0.10 2.37 2.57 2.46 2.31
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
5.25% 3.71% 3.94% 3.07% 9.36% 10.78% 12.07% 19.01% 13.17% 13.57%
Augmented Payout Ratio
71.66% 96.11% 126.18% 116.97% 117.66% 72.48% 93.35% 154.55% 205.96% 174.37%

Frequently Asked Questions About Henry Schein's Financials

When does Henry Schein's fiscal year end?

According to the most recent income statement we have on file, Henry Schein's financial year ends in December. Their financial year 2024 ended on December 28, 2024.

How has Henry Schein's net income changed over the last 9 years?

Henry Schein's net income were at $398 million at the end of 2024, a 8.7% decrease from 2023, and a 24.0% decrease since 2015.

What is Henry Schein's operating income?
Henry Schein's total operating income in 2024 was $621 million, based on the following breakdown:
  • Total Gross Profit: $4.02 billion
  • Total Operating Expenses: $3.40 billion
How has Henry Schein revenue changed over the last 9 years?

Over the last 9 years, Henry Schein's total revenue changed from $10.63 billion in 2015 to $12.67 billion in 2024, a change of 19.2%.

How much debt does Henry Schein have?

Henry Schein's total liabilities were at $5.38 billion at the end of 2024, a 0.7% decrease from 2023, and a 75.0% increase since 2015.

How much cash does Henry Schein have?

In the past 9 years, Henry Schein's cash and equivalents has ranged from $56.89 million in 2018 to $421.19 million in 2020, and is currently $122 million as of their latest financial filing in 2024.

How has Henry Schein's book value per share changed over the last 9 years?

Over the last 9 years, Henry Schein's book value per share changed from 34.78 in 2015 to 27.21 in 2024, a change of -21.8%.



This page (NASDAQ:HSIC) was last updated on 4/26/2025 by MarketBeat.com Staff
From Our Partners