Henry Schein Inc
F:HS2

Watchlist Manager
Henry Schein Inc Logo
Henry Schein Inc
F:HS2
Watchlist
Price: 65.16 EUR 0.37% Market Closed
Market Cap: €8.4B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+3%
5Y
+34%
10Y
+23%
Operating Income
+
3Y
-14%
5Y
+33%
10Y
+1%
Net Income
+
3Y
-39%
5Y
-34%
10Y
-19%

Earnings Waterfall
Henry Schein Inc

Income Statement
Henry Schein Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
17
17
16
17
18
18
18
18
17
17
15
16
18
21
23
24
25
27
29
28
0
26
25
25
30
27
30
34
35
33
30
26
23
26
28
31
34
33
31
30
30
30
30
30
31
36
33
31
28
20
21
22
24
25
26
26
26
27
28
29
32
36
41
47
51
59
64
71
76
75
71
63
51
42
40
39
41
40
36
31
28
28
31
35
44
51
61
75
87
103
116
125
131
136
142
146
Revenue
2 558
N/A
2 612
+2%
2 677
+2%
2 776
+4%
2 825
+2%
2 916
+3%
3 021
+4%
3 154
+4%
3 194
+1%
3 502
+10%
3 589
+2%
3 689
+3%
3 898
+6%
4 075
+5%
4 317
+6%
4 449
+3%
4 526
+2%
4 707
+4%
4 795
+2%
4 916
+3%
5 022
+2%
5 225
+4%
5 419
+4%
5 667
+5%
5 890
+4%
6 116
+4%
6 362
+4%
6 512
+2%
6 380
-2%
6 344
-1%
6 318
0%
6 333
+0%
6 538
+3%
6 813
+4%
7 055
+4%
7 289
+3%
7 527
+3%
7 714
+2%
7 996
+4%
8 214
+3%
8 530
+4%
8 681
+2%
8 752
+1%
8 872
+1%
8 940
+1%
9 135
+2%
9 325
+2%
9 443
+1%
9 561
+1%
9 697
+1%
9 921
+2%
10 196
+3%
10 371
+2%
10 405
+0%
10 419
+0%
10 481
+1%
10 630
+1%
10 879
+2%
11 122
+2%
11 302
+2%
11 572
+2%
11 782
+2%
11 968
+2%
12 264
+2%
8 883
-28%
11 812
+33%
11 069
-6%
10 263
-7%
9 418
-8%
9 505
+1%
9 636
+1%
9 790
+2%
9 986
+2%
10 054
+1%
9 291
-8%
9 622
+4%
10 119
+5%
10 615
+5%
11 898
+12%
12 236
+3%
12 401
+1%
12 655
+2%
12 718
+0%
12 607
-1%
12 647
+0%
12 528
-1%
12 598
+1%
12 693
+1%
12 339
-3%
12 451
+1%
12 487
+0%
12 499
+0%
12 673
+1%
12 669
0%
12 773
+1%
12 938
+1%
Gross Profit
Cost of Revenue
(1 859)
(1 893)
(1 933)
(1 994)
(2 030)
(2 098)
(2 175)
(2 273)
(2 286)
(2 546)
(2 613)
(2 696)
(2 844)
(2 950)
(3 110)
(3 195)
(3 218)
(3 356)
(3 408)
(3 487)
(3 562)
(3 697)
(3 835)
(4 014)
(4 184)
(4 340)
(4 517)
(4 619)
(4 506)
(4 482)
(4 463)
(4 478)
(4 622)
(4 822)
(4 994)
(5 167)
(5 356)
(5 491)
(5 705)
(5 873)
(6 112)
(6 219)
(6 277)
(6 375)
(6 432)
(6 591)
(6 735)
(6 823)
(6 905)
(6 992)
(7 157)
(7 349)
(7 460)
(7 477)
(7 469)
(7 503)
(7 623)
(7 802)
(7 995)
(8 135)
(8 345)
(8 510)
(8 659)
(8 907)
(6 137)
(8 517)
(7 894)
(7 202)
(6 507)
(6 561)
(6 644)
(6 758)
(6 895)
(6 969)
(6 519)
(6 857)
(7 305)
(7 656)
(8 504)
(8 684)
(8 729)
(8 901)
(8 908)
(8 795)
(8 816)
(8 704)
(8 744)
(8 758)
(8 478)
(8 544)
(8 537)
(8 551)
(8 657)
(8 665)
(8 771)
(8 903)
Gross Profit
699
N/A
718
+3%
744
+4%
782
+5%
795
+2%
818
+3%
846
+3%
881
+4%
908
+3%
957
+5%
976
+2%
994
+2%
1 054
+6%
1 125
+7%
1 206
+7%
1 254
+4%
1 308
+4%
1 351
+3%
1 387
+3%
1 429
+3%
1 459
+2%
1 527
+5%
1 584
+4%
1 653
+4%
1 706
+3%
1 776
+4%
1 846
+4%
1 893
+3%
1 874
-1%
1 862
-1%
1 855
0%
1 856
+0%
1 917
+3%
1 992
+4%
2 061
+3%
2 122
+3%
2 171
+2%
2 224
+2%
2 290
+3%
2 340
+2%
2 418
+3%
2 463
+2%
2 475
+0%
2 497
+1%
2 508
+0%
2 544
+1%
2 589
+2%
2 620
+1%
2 656
+1%
2 706
+2%
2 764
+2%
2 846
+3%
2 911
+2%
2 928
+1%
2 950
+1%
2 978
+1%
3 007
+1%
3 077
+2%
3 128
+2%
3 166
+1%
3 226
+2%
3 272
+1%
3 309
+1%
3 358
+1%
2 747
-18%
3 295
+20%
3 175
-4%
3 061
-4%
2 911
-5%
2 943
+1%
2 992
+2%
3 031
+1%
3 091
+2%
3 085
0%
2 772
-10%
2 765
0%
2 814
+2%
2 959
+5%
3 395
+15%
3 552
+5%
3 672
+3%
3 754
+2%
3 810
+1%
3 812
+0%
3 831
+1%
3 824
0%
3 854
+1%
3 935
+2%
3 861
-2%
3 907
+1%
3 950
+1%
3 948
0%
4 016
+2%
4 004
0%
4 002
0%
4 035
+1%
Operating Income
Operating Expenses
(551)
(563)
(577)
(592)
(599)
(614)
(633)
(656)
(676)
(719)
(734)
(775)
(862)
(926)
(1 001)
(1 042)
(1 046)
(1 081)
(1 107)
(1 145)
(1 155)
(1 210)
(1 252)
(1 286)
(1 319)
(1 377)
(1 423)
(1 453)
(1 432)
(1 410)
(1 395)
(1 397)
(1 449)
(1 503)
(1 557)
(1 594)
(1 638)
(1 682)
(1 735)
(1 780)
(1 836)
(1 860)
(1 865)
(1 880)
(1 874)
(1 901)
(1 929)
(1 949)
(1 979)
(2 025)
(2 079)
(2 147)
(2 196)
(2 202)
(2 215)
(2 219)
(2 238)
(2 296)
(2 336)
(2 366)
(2 409)
(2 440)
(2 469)
(2 510)
(2 072)
(2 465)
(2 389)
(2 319)
(2 217)
(2 238)
(2 278)
(2 301)
(2 358)
(2 351)
(2 203)
(2 188)
(2 247)
(2 337)
(2 570)
(2 712)
(2 812)
(2 884)
(2 930)
(2 921)
(2 953)
(2 985)
(3 016)
(3 102)
(3 144)
(3 246)
(3 333)
(3 340)
(3 279)
(3 227)
(3 225)
(3 266)
Selling, General & Administrative
(552)
(563)
(577)
(592)
(599)
(615)
(634)
(657)
(676)
(719)
(734)
(775)
(862)
(926)
(1 001)
(1 042)
(1 046)
(1 081)
(1 107)
(1 145)
(1 155)
(1 210)
(1 252)
(1 286)
(1 319)
(1 377)
(1 423)
(1 453)
(1 432)
(1 410)
(1 395)
(1 397)
(1 450)
(1 503)
(1 557)
(1 594)
(1 637)
(1 682)
(1 735)
(1 779)
(1 836)
(1 860)
(1 865)
(1 880)
(1 873)
(1 901)
(1 929)
(1 949)
(1 979)
(2 025)
(2 079)
(2 147)
(2 196)
(2 202)
(2 215)
(2 219)
(2 238)
(2 296)
(2 336)
(2 366)
(2 409)
(2 440)
(2 469)
(2 509)
(2 072)
(2 465)
(2 389)
(2 319)
(2 217)
(2 238)
(2 278)
(2 301)
(2 358)
(2 351)
(2 203)
(2 188)
(2 247)
(2 337)
(2 570)
(2 712)
(2 813)
(2 837)
(2 838)
(2 784)
(2 771)
(2 806)
(2 833)
(2 905)
(2 934)
(3 019)
(3 092)
(3 094)
(2 999)
(2 975)
(2 972)
(3 009)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(47)
(92)
(137)
(182)
(179)
(183)
(197)
(210)
(227)
(241)
(246)
(280)
(252)
(253)
(257)
Operating Income
148
N/A
155
+5%
167
+8%
190
+13%
196
+3%
204
+4%
213
+4%
225
+6%
232
+3%
238
+3%
242
+2%
219
-10%
192
-12%
199
+4%
206
+3%
212
+3%
262
+24%
271
+3%
280
+3%
284
+2%
304
+7%
317
+4%
332
+5%
367
+11%
387
+5%
400
+3%
423
+6%
440
+4%
442
+0%
452
+2%
460
+2%
458
0%
467
+2%
489
+5%
505
+3%
528
+5%
533
+1%
542
+2%
555
+2%
561
+1%
582
+4%
603
+4%
610
+1%
616
+1%
634
+3%
643
+1%
661
+3%
672
+2%
677
+1%
681
+1%
686
+1%
699
+2%
715
+2%
726
+2%
736
+1%
759
+3%
769
+1%
781
+2%
792
+1%
801
+1%
818
+2%
831
+2%
841
+1%
848
+1%
675
-20%
830
+23%
785
-5%
742
-6%
694
-6%
706
+2%
714
+1%
730
+2%
733
+0%
735
+0%
569
-23%
577
+1%
567
-2%
622
+10%
824
+33%
840
+2%
860
+2%
871
+1%
880
+1%
890
+1%
878
-1%
839
-4%
838
0%
833
-1%
717
-14%
661
-8%
617
-7%
608
-1%
737
+21%
777
+5%
777
N/A
769
-1%
Pre-Tax Income
Interest Income Expense
(7)
(6)
(6)
(6)
(8)
(8)
(8)
(9)
(11)
(8)
(7)
(9)
(11)
(16)
(18)
(18)
(18)
(16)
(16)
(14)
0
(10)
(9)
(8)
(13)
(11)
(14)
(18)
(18)
(18)
(17)
(14)
(13)
(15)
(17)
(19)
(20)
(18)
(16)
(15)
(15)
(15)
(15)
(16)
(18)
(23)
(20)
(18)
(15)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(13)
(14)
(15)
(16)
(19)
(22)
(26)
(31)
(39)
(42)
(48)
(56)
(61)
(59)
(54)
(46)
(35)
(28)
(27)
(28)
(32)
(31)
(28)
(24)
(21)
(22)
(23)
(25)
(27)
(33)
(43)
(55)
(70)
(84)
(94)
(102)
(107)
(111)
(114)
(116)
Non-Reccuring Items
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(23)
(27)
(27)
(27)
(3)
(11)
(11)
(11)
(12)
0
0
0
0
(12)
(15)
(15)
(15)
(3)
0
0
0
0
0
0
0
(7)
(14)
(23)
(35)
(32)
(45)
(42)
(46)
(42)
(22)
(16)
(5)
(3)
(11)
(58)
(93)
(95)
(98)
(50)
(15)
(15)
(19)
(27)
(32)
(30)
(15)
(8)
(8)
(5)
(4)
(15)
(131)
(161)
(179)
(185)
(102)
(71)
(69)
(103)
(116)
(131)
(139)
(124)
Total Other Income
0
(0)
(0)
1
1
2
2
1
2
1
1
1
0
0
(0)
1
2
2
2
3
(14)
2
3
4
5
4
4
(5)
(6)
(5)
(5)
1
2
2
3
1
0
1
1
1
2
2
2
3
3
2
1
1
2
6
7
6
5
1
(0)
0
0
3
3
3
3
(0)
0
0
(1)
(1)
(2)
(3)
(3)
(3)
(4)
(4)
(3)
(3)
(2)
(3)
(4)
(3)
(3)
(1)
0
0
(1)
0
1
0
1
(2)
(3)
0
(2)
(2)
(1)
(4)
(4)
(3)
Pre-Tax Income
140
N/A
150
+7%
161
+8%
184
+14%
190
+3%
199
+5%
207
+4%
218
+5%
223
+2%
231
+4%
237
+2%
211
-11%
181
-14%
184
+1%
188
+2%
194
+3%
246
+27%
256
+4%
266
+4%
273
+3%
291
+6%
309
+6%
325
+5%
364
+12%
379
+4%
393
+4%
412
+5%
418
+1%
395
-5%
402
+2%
411
+2%
418
+2%
453
+8%
464
+2%
479
+3%
499
+4%
502
+1%
525
+5%
540
+3%
548
+1%
569
+4%
578
+2%
582
+1%
588
+1%
604
+3%
618
+2%
641
+4%
655
+2%
665
+2%
680
+2%
685
+1%
696
+2%
709
+2%
709
N/A
709
+0%
724
+2%
721
0%
738
+2%
735
0%
746
+1%
756
+1%
767
+1%
793
+3%
802
+1%
630
-21%
784
+24%
724
-8%
625
-14%
537
-14%
549
+2%
558
+2%
630
+13%
680
+8%
689
+1%
521
-24%
520
0%
500
-4%
557
+11%
779
+40%
807
+4%
831
+3%
844
+2%
852
+1%
851
0%
721
-15%
645
-11%
617
-4%
591
-4%
542
-8%
506
-7%
452
-11%
401
-11%
513
+28%
531
+4%
520
-2%
526
+1%
Net Income
Tax Provision
(52)
(56)
(60)
(68)
(71)
(74)
(77)
(81)
(83)
(86)
(88)
(78)
(67)
(68)
(69)
(71)
(90)
(94)
(97)
(99)
(103)
(109)
(114)
(126)
(129)
(133)
(139)
(139)
(131)
(133)
(134)
(116)
(128)
(131)
(134)
(160)
(160)
(167)
(173)
(175)
(180)
(183)
(183)
(183)
(188)
(192)
(200)
(190)
(191)
(195)
(195)
(212)
(216)
(215)
(214)
(212)
(211)
(216)
(211)
(218)
(218)
(203)
(212)
(215)
(166)
(217)
(193)
(150)
(119)
(123)
(125)
(150)
(160)
(158)
(121)
(108)
(95)
(114)
(163)
(183)
(197)
(198)
(202)
(198)
(170)
(152)
(141)
(134)
(120)
(113)
(105)
(98)
(128)
(131)
(129)
(125)
Income from Continuing Operations
88
94
101
115
120
125
130
137
140
145
149
132
114
116
118
123
156
163
169
175
187
199
212
238
250
261
273
279
264
269
276
302
325
333
346
339
342
358
367
373
389
395
399
404
416
427
442
466
474
485
490
484
494
494
496
512
509
522
524
527
538
564
581
587
464
567
531
476
418
427
433
481
521
531
400
411
405
443
616
624
633
646
651
653
551
493
476
457
422
393
347
303
385
400
391
401
Income to Minority Interest
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(1)
(1)
(2)
(4)
(6)
(8)
(7)
(7)
(8)
(9)
(12)
(15)
(17)
(18)
(21)
(22)
(22)
(23)
(23)
(22)
(22)
(24)
(26)
(29)
(26)
(27)
(28)
(30)
(37)
(39)
(37)
(37)
(35)
(34)
(38)
(38)
(40)
(41)
(39)
(39)
(39)
(40)
(40)
(45)
(44)
(47)
(48)
(46)
(50)
(48)
(49)
(50)
(25)
(47)
(37)
(30)
(20)
(22)
(23)
(25)
(25)
(23)
(16)
(18)
(16)
(21)
(32)
(29)
(29)
(25)
(24)
(29)
(28)
(30)
(31)
(25)
(20)
(18)
(11)
(5)
(8)
(6)
(13)
(21)
Equity Earnings Affiliates
0
1
1
1
1
1
1
1
1
1
1
2
2
2
2
1
1
1
1
1
1
1
0
(0)
0
1
3
5
5
5
5
5
5
5
6
9
10
10
13
14
16
15
14
13
7
7
5
5
10
10
11
12
12
13
14
14
14
15
16
16
19
18
18
18
(2)
17
18
19
21
21
21
21
205
205
201
198
14
17
22
31
27
26
24
15
15
15
13
13
14
13
16
16
13
13
11
11
Net Income (Common)
87
N/A
93
+7%
100
+8%
114
+14%
118
+3%
123
+4%
128
+4%
133
+4%
138
+4%
141
+2%
147
+4%
134
-9%
117
-13%
119
+2%
118
-1%
109
-7%
140
+28%
125
-11%
133
+7%
149
+12%
161
+8%
191
+19%
180
-6%
200
+11%
212
+6%
223
+5%
254
+14%
262
+3%
239
-9%
243
+2%
252
+4%
281
+11%
311
+11%
317
+2%
328
+3%
319
-3%
326
+2%
341
+5%
352
+3%
356
+1%
368
+3%
372
+1%
376
+1%
380
+1%
388
+2%
399
+3%
409
+3%
420
+3%
432
+3%
442
+2%
450
+2%
457
+2%
466
+2%
467
+0%
469
+0%
482
+3%
479
-1%
489
+2%
492
+0%
498
+1%
507
+2%
534
+5%
550
+3%
554
+1%
406
-27%
406
0%
411
+1%
394
-4%
536
+36%
506
-6%
479
-5%
498
+4%
695
+40%
715
+3%
590
-18%
591
+0%
404
-32%
440
+9%
606
+38%
627
+3%
631
+1%
646
+2%
651
+1%
638
-2%
538
-16%
478
-11%
458
-4%
445
-3%
416
-7%
388
-7%
352
-9%
314
-11%
390
+24%
407
+4%
389
-4%
391
+1%
EPS (Diluted)
0.5
N/A
0.53
+6%
0.57
+8%
0.65
+14%
0.66
+2%
0.69
+5%
0.71
+3%
0.75
+6%
0.77
+3%
0.8
+4%
0.81
+1%
0.73
-10%
0.66
-10%
0.67
+2%
0.67
N/A
0.61
-9%
0.79
+30%
0.7
-11%
0.74
+6%
0.83
+12%
0.89
+7%
1.06
+19%
0.99
-7%
1.1
+11%
1.16
+5%
1.2
+3%
1.39
+16%
1.42
+2%
1.31
-8%
1.35
+3%
1.39
+3%
1.53
+10%
1.7
+11%
1.71
+1%
1.76
+3%
1.72
-2%
1.75
+2%
1.83
+5%
1.89
+3%
1.92
+2%
1.98
+3%
2.05
+4%
2.06
+0%
2.12
+3%
2.16
+2%
2.23
+3%
2.31
+4%
2.4
+4%
2.46
+3%
2.55
+4%
2.61
+2%
2.66
+2%
2.72
+2%
2.74
+1%
2.78
+1%
2.85
+3%
2.85
N/A
2.95
+4%
2.98
+1%
3.02
+1%
3.1
+3%
3.33
+7%
3.45
+4%
3.49
+1%
2.56
-27%
2.63
+3%
2.66
+1%
2.56
-4%
3.48
+36%
3.34
-4%
3.2
-4%
3.35
+5%
4.66
+39%
4.99
+7%
4.14
-17%
4.13
0%
2.81
-32%
3.06
+9%
4.27
+40%
4.44
+4%
4.45
+0%
4.64
+4%
4.68
+1%
4.65
-1%
3.91
-16%
3.59
-8%
3.47
-3%
3.38
-3%
3.16
-7%
2.98
-6%
2.73
-8%
2.47
-10%
3.05
+23%
3.25
+7%
3.17
-2%
3.23
+2%

See Also

Summary
HS2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
HS2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HS2 stock valuation using valuation multiples.
Wall Street Estimates
HS2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HS2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.