Cash flow generation is highly volatile, highlighted by a $278 million working capital outflow in 2026Q1 that resulted in a negative 4.0% free cash flow margin.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 578M | 712M | 848M | 500M | 602M | 709.58M | 599M | 654.09M | 684.71M | 545.51M | 615.46M | 586.84M | 592.5M | 664.17M | 408.1M | 554.63M | 388.87M | 396.89M | 384.65M | 270.21M | 235.32M | 265.14M | 191M | 128.84M | 134.67M | 190.91M | 152.99M | 48M | 2.7M | -37.2M | -34.5M |
| Operating CF Margin % | - | 5.4% | 6.69% | 4.05% | 4.76% | 5.72% | 5.92% | 6.55% | 5.19% | 4.38% | 5.32% | 5.52% | 5.71% | 6.95% | 4.56% | 6.5% | 5.17% | 6.07% | 6.02% | 4.56% | 4.57% | 5.72% | 4.7% | 3.84% | 4.77% | 7.46% | 6.42% | 2.1% | 0.14% | -2.45% | -4.16% |
| Operating CF Growth % | -319.63% | -16.04% | 69.6% | -16.94% | -15.16% | 18.46% | -8.42% | -4.47% | 25.52% | -11.36% | 4.88% | -0.96% | -10.79% | 62.75% | -26.42% | 42.62% | -2.02% | 3.18% | 42.35% | 14.83% | -11.25% | 38.82% | 48.24% | -4.33% | -29.46% | 24.78% | 218.74% | 1677.78% | 107.26% | -7.83% | -219.44% |
| Net Income | 395M | 398M | 398M | 416M | 566M | 660.53M | 404M | 719.14M | 562.13M | 459.29M | 556.39M | 523.43M | 505.44M | 471.46M | 423.39M | 404.66M | 352.13M | 333.16M | 243.14M | 215.17M | 163.76M | 151.33M | 128.18M | 139.52M | 117.99M | 87.37M | 56.75M | 50.3M | 16.3M | -1M | 19.3M |
| Depreciation & Amortization | 319M | 311M | 268M | 222M | 212M | 209.53M | 186M | 184.94M | 207.56M | 193.07M | 169.78M | 159.13M | 152.24M | 128.03M | 125.32M | 115.9M | 101.21M | 81.49M | 78.13M | 73.94M | 64.93M | 60.34M | 51.33M | 36.84M | 28.27M | 35.64M | 33.76M | 28.3M | 20M | 14.4M | 7.9M |
| Stock-Based Compensation | 27M | 0 | 39M | 39M | 54M | 78M | 9M | 44.92M | 36.24M | 42.29M | 58.25M | 44.61M | 45.88M | 35.53M | 37.31M | 42.73M | 35.63M | 31.23M | 25.43M | 0 | 19.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 17M | 5M | -56M | 0 | -61M | -12.93M | 0 | -2.12M | -51.86M | 138.17M | -30.07M | 5.61M | 27.3M | -11.51M | 10.07M | -19.32M | -6.16M | -26.21M | 16.88M | -7.4M | 1.3M | 2.79M | 13.29M | 5.52M | 226K | 292K | -1.33M | 0 | 200K | -3.9M | 2.4M |
| Other Non-Cash Items | 0 | 46M | 59M | 57M | 112M | -28.34M | 227M | -338.37M | 13.34M | 44.5M | 16.09M | 14.7M | 11.91M | 51.05M | 26.04M | 11.83M | 3.21M | 5.49M | 15.47M | 48.48M | 30.99M | 26.61M | 7.93M | 12.73M | 7.69M | 18.33M | 13.69M | 6.2M | -100K | -100K | 100K |
| Working Capital Changes | -201M | -48M | 140M | -234M | -281M | -197.2M | -227M | 45.57M | -82.7M | -331.81M | -154.98M | -160.63M | -150.26M | -10.39M | -214.04M | -1.17M | -97.16M | -28.26M | 5.6M | -82.53M | -45.12M | 24.07M | -9.73M | -65.78M | -19.5M | 49.28M | 50.12M | -36.8M | -52.4M | -65.5M | -64M |
| Change in Receivables | -119M | -124M | 315M | -327M | -7M | 4.16M | -189M | -72.69M | -147.5M | -159.88M | -1.9M | -120M | -81.44M | -45.11M | -73.92M | 36.2M | -76.13M | 20.45M | -26.83M | 1.38M | 2.87M | 6.52M | 0 | 6.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -73M | -95M | -59M | 231M | -126M | -295.13M | -32M | 14.7M | -84.78M | -175.06M | -104.79M | -194.87M | -71.9M | -48.09M | -193.59M | -44.16M | -21.31M | -19.24M | -68.36M | -15.95M | -41.96M | 6.48M | -28.61M | -28.78M | -23.07M | -17.85M | 4.63M | 12.1M | -34.5M | -24.1M | -23M |
| Change in Payables | 328M | 216M | -163M | 0 | -96M | 84.71M | 0 | 160.85M | 241.65M | 89.28M | 1.48M | 212.61M | 43.49M | 67.06M | 0 | 0 | 0 | -29.83M | 0 | 13.57M | -11.88M | 1.44M | 0 | 49.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -368M | -477M | -430M | -1.14B | -276M | -677.22M | -115M | -424.37M | -192.95M | -342.28M | -316.42M | -260.03M | -516.64M | -266.61M | -269.6M | -196.07M | -428.4M | -97.45M | -167.88M | -242.05M | -180.36M | -162.87M | -172.55M | -118.12M | -142.76M | -55.07M | -46.23M | -164.1M | -48.7M | -55.1M | -49.1M |
| Capital Expenditures | -161M | -191M | -148M | -147M | -96M | -79.02M | -49M | -76.22M | -90.64M | -81.5M | -70.18M | -71.68M | -82.12M | -60.22M | -51.24M | -45.18M | -39M | -51.63M | -50.87M | -56.82M | -67M | -50.83M | -37.84M | -38.98M | -47.54M | -46.13M | -29.74M | -167.1M | -47.4M | -49.6M | -11.2M |
| CapEx % of Revenue | 1.2% | 1.45% | 1.17% | 1.19% | 0.76% | 0.64% | 0.48% | 0.76% | 0.69% | 0.65% | 0.61% | 0.67% | 0.79% | 0.63% | 0.57% | 0.53% | 0.52% | 0.79% | 0.8% | 0.96% | 1.3% | 1.1% | 0.93% | 1.16% | 1.68% | 1.8% | 1.25% | 7.31% | 2.47% | 3.27% | 1.35% |
| Acquisitions | -176M | -276M | -230M | -955M | -158M | -560.8M | -52M | -348.63M | -60.57M | -254.63M | -228.57M | -171.86M | -424.28M | -195.73M | -220.24M | -149.4M | -399.57M | -43.93M | -128.47M | -190.35M | -163.35M | -68.21M | -149.81M | -118.18M | -36.22M | -8.59M | -6.84M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -31M | -10M | -56M | -55M | -22M | -37.4M | -14M | 349.1M | 18.82M | 248.47M | -17.67M | 155.35M | 410.79M | 172.53M | -7.35M | -4.09M | 4.17M | -11.84M | 41.67M | -42.87M | -26.02M | 36.37M | 627K | -946K | -3.78M | -355K | -9.64M | 3M | -1.3M | -5.5M | -37.9M |
| Cash from Financing | -153M | -111M | -510M | 701M | -315M | -332.96M | -187M | -215.98M | -603.78M | -112.55M | -300.23M | -319.37M | -154.65M | -335.97M | -170.6M | -354.37M | -283.26M | -197.68M | -87.97M | -31.12M | -21.27M | -38.87M | 26.37M | -48.38M | 18.68M | 371K | -77.85M | 121.9M | 62.4M | 54.3M | 117.6M |
| Debt Issued (Net) | 502M | 551M | 189M | 900M | 259M | 165M | -110M | -1.19B | 90.27M | 141.15M | 245.42M | -66.2M | 86.38M | -51.2M | 82.22M | -17.3M | -115.55M | -158.81M | -40.92M | -46.21M | -33.15M | -12.01M | 93.58M | -8.85M | -14.55M | -13.63M | -84.48M | 256.2M | 53.3M | 76.6M | -21.4M |
| Equity Issued (Net) | -562M | -598M | -385M | -284M | -517M | -409M | -88M | -163.91M | -218.02M | -494.83M | -577.14M | -328.51M | -299.99M | -300.25M | -299.88M | -165.48M | -57.73M | 0 | -57.14M | 4.77M | -4.64M | -22.78M | -66.57M | -39.41M | 34.12M | 14.15M | 6.28M | 12.5M | 11M | 4.7M | 130.1M |
| Dividends Paid | 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 | -146.9M | -2M | -2.4M | 0 |
| Share Repurchases | -814M | -850M | -385M | -284M | -485M | -401M | -88M | -525M | -200M | -450M | -550.02M | -299.85M | -299.99M | -300.25M | -299.88M | -200M | -57.73M | 0 | -82.79M | -30.69M | -40.26M | -52.28M | -82.21M | -61.75M | 0 | 0 | 0 | 0 | 0 | -600K | -600K |
| Other Financing | -93M | -64M | -314M | 85M | -57M | -88.96M | 11M | 1.14B | -476.02M | 241.13M | 31.49M | 75.34M | 58.96M | 15.47M | 47.06M | -171.58M | -109.97M | -38.87M | 10.09M | 10.32M | 16.52M | -4.08M | -645K | -122K | -892K | -156K | 346K | 100K | 100K | -700K | -5.2M |
| Net Change in Cash | 11M | 34M | -49M | 54M | -1M | -303.22M | 314.9M | 49.21M | -94.45M | 112.28M | -9.71M | -17.39M | -99.14M | 66.54M | -25.2M | -3.06M | -320.81M | 101.58M | 121.98M | -1.06M | 37.96M | 67.88M | 29.27M | -43.3M | 7.28M | 135M | 32.34M | -2.2M | 16.4M | -38M | 34M |
| Free Cash Flow | 431M | 573M | 661M | 313M | 506M | 630.57M | 550M | 577.87M | 594.07M | 464.01M | 545.28M | 515.16M | 510.39M | 603.96M | 356.86M | 509.45M | 349.87M | 345.26M | 333.78M | 213.39M | 168.32M | 214.31M | 153.16M | 89.86M | 87.13M | 144.78M | 123.25M | -119.1M | -44.7M | -86.8M | -45.7M |
| FCF Margin % | 3.22% | 4.35% | 5.22% | 2.54% | 4% | 5.08% | 5.44% | 5.79% | 4.5% | 3.72% | 4.71% | 4.85% | 4.92% | 6.32% | 3.99% | 5.97% | 4.65% | 5.28% | 5.22% | 3.6% | 3.27% | 4.62% | 3.77% | 2.68% | 3.08% | 5.66% | 5.17% | -5.21% | -2.33% | -5.72% | -5.51% |
| FCF Growth % | -16.8% | -13.31% | 111.18% | -38.14% | -19.75% | 14.65% | -4.82% | -2.73% | 28.03% | -14.9% | 5.85% | 0.93% | -15.49% | 69.24% | -29.95% | 45.61% | 1.34% | 3.44% | 56.42% | 26.78% | -21.46% | 39.92% | 70.44% | 3.14% | -39.82% | 17.47% | 203.49% | -166.44% | 48.5% | -89.93% | -128.5% |
| FCF per Share | 3.71 | 4.71 | 5.17 | 2.38 | 3.67 | 4.45 | 3.84 | 3.87 | 3.86 | 2.93 | 3.36 | 3.06 | 2.98 | 3.45 | 1.99 | 2.75 | 1.88 | 1.91 | 1.83 | 1.17 | 0.94 | 1.21 | 0.86 | 0.50 | 0.49 | 0.42 | 0.36 | -0.09 | -0.04 | -0.07 | -0.04 |
| FCF Conversion (FCF/Net Income) | 1.09x | 1.79x | 2.17x | 1.20x | 1.12x | 1.14x | 1.49x | 1.29x | 1.28x | 1.34x | 1.21x | 1.22x | 1.27x | 1.50x | 1.05x | 1.51x | 1.19x | 1.29x | 1.56x | 1.15x | 1.29x | 1.90x | 1.49x | 0.94x | 1.14x | 2.19x | 2.70x | 0.95x | 0.17x | 37.20x | -1.79x |
| Interest Paid | 76M | 0 | 132M | 84M | 47M | 29M | 43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 108M | 0 | 144M | 0 | 265M | 242M | 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 |
Working capital volatility
As reported in recent financial filings, the relationship between net income and operating cash flow for HSIC has shown significant instability, with the OCF/NI ratio swinging from a high of 3.77 in 2025Q4 to a negative 0.91 in 2026Q1, indicating inconsistent cash conversion quality.
The wide variance in the OCF/NI ratio suggests that reported net income is frequently decoupled from actual cash generation, likely due to the timing of inventory procurement and vendor payment cycles. Investors should monitor whether this volatility is a structural byproduct of the distribution model or a sign of deteriorating efficiency in managing core working capital components.
Based on the provided quarterly data, HSIC's free cash flow trajectory remains highly erratic, with margins fluctuating between a negative 4.0% in 2026Q1 and a peak of 9.8% in 2025Q4, reflecting a lack of consistent cash flow generation relative to the company's revenue base.
The inability to maintain a positive FCF margin across consecutive quarters suggests that the business is highly sensitive to operational disruptions and capital allocation timing. This inconsistency complicates the assessment of the company's long-term ability to self-fund its growth initiatives without relying on external financing.
According to historical cash flow statements, HSIC experienced a substantial working capital outflow of $278 million in 2026Q1, which directly offset the company's net income and highlights the significant impact that inventory and receivables management has on the firm's immediate liquidity position.
The recurring, large-scale swings in working capital suggest that the company's cash position is highly vulnerable to quarter-end inventory builds or delays in collections. Such fluctuations may indicate that the firm's logistics and procurement processes are not yet optimized to provide a predictable cash flow profile.
Data from recent SEC filings reveals that HSIC has prioritized share repurchases, totaling $200 million in 2025Q4 alone, even as operating cash flow remains volatile, suggesting a management preference for returning capital to shareholders despite the inconsistent nature of the company's underlying cash generation.
The commitment to share buybacks during periods of negative or low free cash flow warrants further investigation into the sustainability of this capital allocation strategy. It appears that the company is utilizing its balance sheet to support equity value, which may limit the financial flexibility required to navigate future operational headwinds.
Quick answers to the most common questions about buying HSIC stock.
Henry Schein, Inc. (HSIC) generated $712.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Henry Schein, Inc. (HSIC) generated $573.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Henry Schein, Inc. (HSIC) spent $191.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Henry Schein, Inc. (HSIC) spent $850.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.