VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
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
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
HSIC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
HSICHenry Schein, Inc.
$86.05$9.8B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksHSICCash Flow

Henry Schein, Inc. (HSIC) Cash Flow Statement

30Y historyFree accessUpdated daily

Operating cash flow to net income swung from 0.34x to 3.77x across quarters, with free cash flow margin ranging from -4.0% to 9.8%, and roughly $1.3B in cumulative buybacks suggests timing and capital deployment dominate cash outcomes.

Income StatementBalance SheetCash FlowRatios

HSIC Cash Flow Statement

Annual statement

HSIC Cash Flow Statement

Henry Schein, Inc. (HSIC) cash flow statement — 30-year operating, investing & financing cash flows

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 Operations687M712M848M500M602M709.58M599M654.09M684.71M545.51M615.46M586.84M592.5M664.17M408.1M554.63M388.87M396.89M384.65M270.21M235.32M265.14M191M128.84M134.67M190.91M152.99M48M2.7M-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 %-181.2%-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 Income421M398M398M416M566M660.53M404M719.14M562.13M459.29M556.39M523.43M505.44M471.46M423.39M404.66M352.13M333.16M243.14M215.17M163.76M151.33M128.18M139.52M117.99M87.37M56.75M50.3M16.3M-1M19.3M
Depreciation & Amortization333M311M268M222M212M209.53M185.54M184.94M143.63M193.07M169.78M159.13M152.24M128.03M125.32M115.9M101.21M81.49M78.13M73.94M64.93M60.34M51.33M36.84M28.27M35.64M33.76M28.3M20M14.4M7.9M
Stock-Based Compensation16M039M39M54M78M9M44.92M36.24M42.29M58.25M44.61M45.88M35.53M37.31M42.73M35.63M31.23M25.43M019.46M0000000000
Deferred Taxes-1M5M-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 Items22M46M59M57M112M-28.34M227.46M-338.37M77.27M44.5M16.09M14.7M11.91M51.05M26.04M11.83M3.21M5.49M15.47M48.48M30.99M26.61M7.93M12.73M7.69M18.33M13.69M6.2M-100K-100K100K
Working Capital Changes-117M-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-164M-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-111M-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 Payables300M216M-163M0-96M84.71M0160.85M241.65M89.28M1.48M212.61M43.49M67.06M000-29.83M013.57M-11.88M1.44M049.51M0000000
Cash from Investing-318M-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-157M-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 Revenue1.14%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-115M-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-46M-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-346M-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)423M551M189M900M259M165M-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)-645M-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-650M-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-124M-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 Cash48M34M-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 Flow529M573M661M313M506M630.57M550M577.87M594.07M464.01M545.28M515.16M510.39M603.96M356.86M509.45M349.87M345.26M333.78M213.39M168.32M214.31M153.16M89.86M87.13M144.78M123.25M-119.1M-44.7M-86.8M-45.7M
FCF Margin %3.85%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 %38.48%-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 Share4.704.715.172.383.674.453.843.873.862.933.363.062.983.451.992.751.881.911.831.170.941.210.860.500.490.420.36-0.09-0.04-0.07-0.04
FCF Conversion (FCF/Net Income)1.26x1.79x2.17x1.20x1.12x1.14x1.49x1.29x1.28x1.34x1.21x1.22x1.27x1.50x1.05x1.51x1.19x1.29x1.56x1.15x1.29x1.90x1.49x0.94x1.14x2.19x2.70x0.95x0.17x37.20x-1.79x
Interest Paid124M151M132M84M47M29M43M000000000000000000000000
Taxes Paid61M0144M0265M242M0000000000000000000000000

Key Metrics

Growth RegimeStable
ProfitabilityStable
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility and margin compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Operating Cash Flow Tracks Net Income Unevenly

Based on reported quarterly figures, HSIC's operating cash flow to net income ratio swung from 0.34x in Q1 2025 to 3.77x in Q4 2025, with a negative reading of -0.91x in Q1 2026, indicating that cash conversion is highly uneven across quarters.

The wide dispersion in OCF/NI suggests that reported earnings are not being reliably converted into cash on a quarterly basis. The pattern appears driven primarily by working capital swings rather than by a structural change in earnings quality. Investors should monitor whether the trailing-year average conversion can be sustained without relying on year-end working capital releases.

Free Cash Flow Margins Remain Thin and Volatile

As reported in the quarterly cash flow statements, HSIC's free cash flow margin ranged from -4.0% in Q1 2026 to 9.8% in Q4 2025, a band that is far wider than the stable 3% net margin would imply.

The magnitude of the swings suggests that free cash flow is governed more by timing of receivables, inventory, and payables than by underlying profitability. A business with a roughly 3% net margin has little buffer to absorb a negative FCF quarter, so the average FCF margin is the more meaningful figure for valuation. The trend warrants monitoring to see whether the positive quarters reflect durable conversion or temporary working capital unwinds.

Working Capital Drives Most Quarterly Cash Variance

Based on the reported working capital changes, HSIC absorbed a $278.0M outflow in Q1 2026 and released $173.0M in Q4 2025, suggesting working capital is the dominant source of quarterly cash variability.

Such large swings relative to quarterly operating cash flow point to meaningful sensitivity in receivables collection and inventory management. The reversal pattern between Q1 2026 and Q4 2025 may indicate timing effects at fiscal period ends rather than a permanent deterioration. Investors should monitor days sales outstanding and inventory turns to determine whether these movements reflect efficiency or deferral.

Acquisitions and Buybacks Absorb Free Cash Flow

According to recent SEC filings, HSIC deployed roughly $1.2B across buybacks and acquisitions over the ten reported quarters, with cumulative buybacks alone near $1.3B, indicating that discretionary capital deployment consumes most generated cash.

Repurchases have been consistent and sizable, while acquisition outflows were lumpy, including $278.0M in Q2 2024. The company paid no dividends over this period, directing all excess cash toward share count reduction and the string-of-pearls acquisition strategy. Whether these returns exceed the cost of capital depends on acquired margin performance, which the available data does not isolate.

Cash Flow Quality Obscured by Timing Effects

Based on the reported figures, the strongest quarter of cash generation followed a weak quarter, which may indicate that quarterly cash flow is being shaped by timing rather than reflecting a stable underlying run-rate.

Stock-based compensation contributions are small and do not materially explain the variance. The offsetting pattern between adjacent quarters suggests that trailing-twelve-month figures present a cleaner picture than any single period. Analysts should be cautious about extrapolating either the peak or trough quarters into forward estimates without normalizing for working capital timing.

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.