VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HSICHenry Schein, Inc.
$84.95$9.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksHSICCash Flow

Henry Schein, Inc. (HSIC) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

HSIC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations578M712M848M500M602M709.58M599M654.09M684.71M545.51M615.46M586.84M592.5M664.17M408.1M554.63M388.87M396.89M384.65M270.21M235.32M265.14M191M128.84M134.67M190.91M152.99M48M2.7M-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 Income395M398M398M416M566M660.53M404M719.14M562.13M459.29M556.39M523.43M505.44M471.46M423.39M404.66M352.13M333.16M243.14M215.17M163.76M151.33M128.18M139.52M117.99M87.37M56.75M50.3M16.3M-1M19.3M
Depreciation & Amortization319M311M268M222M212M209.53M186M184.94M207.56M193.07M169.78M159.13M152.24M128.03M125.32M115.9M101.21M81.49M78.13M73.94M64.93M60.34M51.33M36.84M28.27M35.64M33.76M28.3M20M14.4M7.9M
Stock-Based Compensation27M039M39M54M78M9M44.92M36.24M42.29M58.25M44.61M45.88M35.53M37.31M42.73M35.63M31.23M25.43M019.46M0000000000
Deferred Taxes17M5M-56M0-61M-12.93M0-2.12M-51.86M138.17M-30.07M5.61M27.3M-11.51M10.07M-19.32M-6.16M-26.21M16.88M-7.4M1.3M2.79M13.29M5.52M226K292K-1.33M0200K-3.9M2.4M
Other Non-Cash Items046M59M57M112M-28.34M227M-338.37M13.34M44.5M16.09M14.7M11.91M51.05M26.04M11.83M3.21M5.49M15.47M48.48M30.99M26.61M7.93M12.73M7.69M18.33M13.69M6.2M-100K-100K100K
Working Capital Changes-201M-48M140M-234M-281M-197.2M-227M45.57M-82.7M-331.81M-154.98M-160.63M-150.26M-10.39M-214.04M-1.17M-97.16M-28.26M5.6M-82.53M-45.12M24.07M-9.73M-65.78M-19.5M49.28M50.12M-36.8M-52.4M-65.5M-64M
Change in Receivables-119M-124M315M-327M-7M4.16M-189M-72.69M-147.5M-159.88M-1.9M-120M-81.44M-45.11M-73.92M36.2M-76.13M20.45M-26.83M1.38M2.87M6.52M06.55M0000000
Change in Inventory-73M-95M-59M231M-126M-295.13M-32M14.7M-84.78M-175.06M-104.79M-194.87M-71.9M-48.09M-193.59M-44.16M-21.31M-19.24M-68.36M-15.95M-41.96M6.48M-28.61M-28.78M-23.07M-17.85M4.63M12.1M-34.5M-24.1M-23M
Change in Payables328M216M-163M0-96M84.71M0160.85M241.65M89.28M1.48M212.61M43.49M67.06M000-29.83M013.57M-11.88M1.44M049.51M0000000
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 Revenue1.2%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-6.84M0000
Investments-------------------------------
Other Investing-31M-10M-56M-55M-22M-37.4M-14M349.1M18.82M248.47M-17.67M155.35M410.79M172.53M-7.35M-4.09M4.17M-11.84M41.67M-42.87M-26.02M36.37M627K-946K-3.78M-355K-9.64M3M-1.3M-5.5M-37.9M
Cash from Financing-153M-111M-510M701M-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-38.87M26.37M-48.38M18.68M371K-77.85M121.9M62.4M54.3M117.6M
Debt Issued (Net)502M551M189M900M259M165M-110M-1.19B90.27M141.15M245.42M-66.2M86.38M-51.2M82.22M-17.3M-115.55M-158.81M-40.92M-46.21M-33.15M-12.01M93.58M-8.85M-14.55M-13.63M-84.48M256.2M53.3M76.6M-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-57.73M0-57.14M4.77M-4.64M-22.78M-66.57M-39.41M34.12M14.15M6.28M12.5M11M4.7M130.1M
Dividends Paid000000000000000000000000000-146.9M-2M-2.4M0
Share Repurchases-814M-850M-385M-284M-485M-401M-88M-525M-200M-450M-550.02M-299.85M-299.99M-300.25M-299.88M-200M-57.73M0-82.79M-30.69M-40.26M-52.28M-82.21M-61.75M00000-600K-600K
Other Financing-93M-64M-314M85M-57M-88.96M11M1.14B-476.02M241.13M31.49M75.34M58.96M15.47M47.06M-171.58M-109.97M-38.87M10.09M10.32M16.52M-4.08M-645K-122K-892K-156K346K100K100K-700K-5.2M
Net Change in Cash11M34M-49M54M-1M-303.22M314.9M49.21M-94.45M112.28M-9.71M-17.39M-99.14M66.54M-25.2M-3.06M-320.81M101.58M121.98M-1.06M37.96M67.88M29.27M-43.3M7.28M135M32.34M-2.2M16.4M-38M34M
Free Cash Flow431M573M661M313M506M630.57M550M577.87M594.07M464.01M545.28M515.16M510.39M603.96M356.86M509.45M349.87M345.26M333.78M213.39M168.32M214.31M153.16M89.86M87.13M144.78M123.25M-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 Share3.714.715.172.383.674.453.843.873.862.933.363.062.983.451.992.751.881.911.831.170.941.210.860.500.490.420.36-0.09-0.04-0.07-0.04
FCF Conversion (FCF/Net Income)1.09x1.79x2.17x1.20x1.12x1.14x1.49x1.29x1.28x1.34x1.21x1.22x1.27x1.50x1.05x1.51x1.19x1.29x1.56x1.15x1.29x1.90x1.49x0.94x1.14x2.19x2.70x0.95x0.17x37.20x-1.79x
Interest Paid76M0132M84M47M29M43M000000000000000000000000
Taxes Paid108M0144M0265M242M0000000000000000000000000

Key Metrics

Growth RegimeStable
ProfitabilityModerate
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by 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.

Free Cash Flow Margin Instability

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.

Working Capital Swings Impact Liquidity

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.

Aggressive Capital Allocation Amidst Uncertainty

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.

HSIC — Frequently Asked Questions

Quick answers to the most common questions about buying HSIC stock.

How much cash does Henry Schein, Inc. (HSIC) generate from operations?

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.

What is Henry Schein, Inc.'s free cash flow?

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.

What is Henry Schein, Inc.'s capital expenditure (CapEx)?

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.

How does Henry Schein, Inc. distribute cash to shareholders?

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.