Revenue grew steadily to $3.5B with gross margin of 29.8% to 31.8% in recent quarters, but operating margin of 5.4% to 6.5% suggests SG&A growth has absorbed much of the gross profit gains.
Henry Schein, Inc. (HSIC) annual income statement — 30-year revenue, gross profit & net income history
| 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 |
|---|
| Sales/Revenue | 13.73B | 13.18B | 12.67B | 12.34B | 12.65B | 12.4B | 10.12B | 9.99B | 13.2B | 12.46B | 11.57B | 10.63B | 10.37B | 9.56B | 8.94B | 8.53B | 7.53B | 6.54B | 6.39B | 5.92B | 5.15B | 4.64B | 4.06B | 3.35B | 2.83B | 2.56B | 2.38B | 2.29B | 1.92B | 1.52B | 830M |
| Revenue Growth % | 6.15% | 4.03% | 2.71% | -2.44% | 1.98% | 22.55% | 1.34% | -24.36% | 5.94% | 7.69% | 8.86% | 2.49% | 8.48% | 6.94% | 4.8% | 13.33% | 15.12% | 2.24% | 8.02% | 14.89% | 11.16% | 14.18% | 21.06% | 18.72% | 10.43% | 7.41% | 4.2% | 18.94% | 26.59% | 82.9% | 34.7% |
| Cost of Goods Sold | 9.54B | 9.34B | 8.91B | 8.69B | 9B | 8.73B | 7.3B | 6.89B | 6.51B | 9.06B | 8.35B | 7.62B | 7.46B | 6.9B | 6.43B | 6.11B | 5.35B | 4.63B | 4.51B | 4.2B | 3.58B | 3.32B | 2.84B | 2.43B | 2.03B | 1.86B | 1.7B | 1.56B | 1.3B | 1.05B | 576.8M |
| COGS % of Revenue | - | 70.86% | 70.29% | 70.41% | 71.15% | 70.39% | 72.19% | 69.05% | 49.29% | 72.72% | 72.12% | 71.66% | 71.93% | 72.22% | 71.95% | 71.65% | 71.13% | 70.76% | 70.46% | 70.98% | 69.4% | 71.59% | 70.05% | 72.35% | 71.86% | 72.66% | 71.38% | 68.21% | 67.64% | 69.36% | 69.49% |
| Gross Profit | 4.2B | 3.84B | 3.77B | 3.65B | 3.65B | 3.67B | 2.81B | 3.09B | 2.91B | 3.4B | 3.23B | 3.01B | 2.91B | 2.66B | 2.51B | 2.42B | 2.17B | 1.91B | 1.87B | 1.72B | 1.47B | 1.32B | 1.05B | 927.19M | 794.9M | 699.32M | 681.66M | 726.7M | 621.8M | 465.2M | 253.2M |
| Gross Margin % | 30.57% | 29.14% | 29.71% | 29.59% | 28.85% | 29.61% | 27.81% | 30.95% | 22.05% | 27.28% | 27.88% | 28.34% | 28.07% | 27.78% | 28.05% | 28.35% | 28.87% | 29.24% | 29.31% | 29.02% | 28.56% | 28.41% | 25.97% | 27.65% | 28.14% | 27.34% | 28.62% | 31.79% | 32.36% | 30.64% | 30.51% |
| Gross Profit Growth % | - | 2.05% | 3.12% | 0.05% | -0.63% | 30.48% | -8.95% | 6.19% | -14.37% | 5.35% | 7.11% | 3.47% | 9.61% | 5.92% | 3.7% | 11.26% | 13.67% | 2.01% | 9.08% | 16.73% | 11.77% | 24.89% | 13.73% | 16.64% | 13.67% | 2.59% | -6.2% | 16.87% | 33.66% | 83.73% | 28.79% |
| Operating Expenses | 3.42B | 3.08B | 3.04B | 2.94B | 2.71B | 2.82B | 2.25B | 2.36B | 2.22B | 2.53B | 2.41B | 2.24B | 2.2B | 1.98B | 1.87B | 1.84B | 1.64B | 1.45B | 1.43B | 1.33B | 1.17B | 1.05B | 831.51M | 693.48M | 598.63M | 551.57M | 554.05M | 607.4M | 525.6M | 402.8M | 223.5M |
| OpEx % of Revenue | - | 23.39% | 23.96% | 23.8% | 21.44% | 22.72% | 22.2% | 23.61% | 16.79% | 20.34% | 20.82% | 21.1% | 21.18% | 20.7% | 20.95% | 21.52% | 21.76% | 22.17% | 22.39% | 22.5% | 22.66% | 22.73% | 20.48% | 20.68% | 21.19% | 21.56% | 23.26% | 26.57% | 27.35% | 26.53% | 26.93% |
| Selling, General & Admin | 3.27B | 3.08B | 3.04B | 2.94B | 2.71B | 2.82B | 2.25B | 2.36B | 2.22B | 2.53B | 2.41B | 2.24B | 2.2B | 1.98B | 1.87B | 1.84B | 1.64B | 1.45B | 1.43B | 1.33B | 1.17B | 1.05B | 831.51M | 693.48M | 598.63M | 551.57M | 520.29M | 579.1M | 505.6M | 388.4M | 215.6M |
| SG&A % of Revenue | - | 23.39% | 23.96% | 23.8% | 21.44% | 22.72% | 22.2% | 23.61% | 16.79% | 20.34% | 20.82% | 21.1% | 21.18% | 20.7% | 20.95% | 21.52% | 21.76% | 22.17% | 22.39% | 22.5% | 22.66% | 22.73% | 20.48% | 20.68% | 21.19% | 21.56% | 21.84% | 25.34% | 26.31% | 25.58% | 25.98% |
| Research & Development | 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 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 2M | 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 | 33.76M | 28.3M | 20M | 14.4M | 7.9M |
| Operating Income | 783M | 758M | 729M | 714M | 938M | 854.81M | 567.4M | 732.97M | 693.47M | 864.69M | 817.47M | 768.9M | 715.14M | 677.05M | 634.15M | 582.15M | 535.86M | 462.22M | 442.53M | 386.26M | 304.13M | 263.14M | 222.95M | 233.72M | 197M | 147.75M | 127.61M | 119.3M | 96.2M | 62.4M | 29.7M |
| Operating Margin % | 5.7% | 5.75% | 5.75% | 5.79% | 7.42% | 6.89% | 5.61% | 7.34% | 5.25% | 6.94% | 7.06% | 7.23% | 6.9% | 7.08% | 7.09% | 6.82% | 7.12% | 7.07% | 6.92% | 6.52% | 5.9% | 5.68% | 5.49% | 6.97% | 6.97% | 5.78% | 5.36% | 5.22% | 5.01% | 4.11% | 3.58% |
| Operating Income Growth % | - | 3.98% | 2.1% | -23.88% | 9.73% | 50.65% | -22.59% | 5.69% | -19.8% | 5.78% | 6.32% | 7.52% | 5.63% | 6.77% | 8.93% | 8.64% | 15.93% | 4.45% | 14.57% | 27% | 15.58% | 18.03% | -4.61% | 18.64% | 33.34% | 15.78% | 6.97% | 24.01% | 54.17% | 110.1% | 3070% |
| EBITDA | 1.12B | 1.07B | 997M | 936M | 1.15B | 1.06B | 752.93M | 917.91M | 837.1M | 1.06B | 987.25M | 928.03M | 867.38M | 805.09M | 759.48M | 698.04M | 637.07M | 543.71M | 520.65M | 460.19M | 369.06M | 323.48M | 274.28M | 270.56M | 225.28M | 183.39M | 161.38M | 147.6M | 116.2M | 76.8M | 37.6M |
| EBITDA Margin % | 8.13% | 8.11% | 7.87% | 7.59% | 9.09% | 8.58% | 7.44% | 9.19% | 6.34% | 8.49% | 8.53% | 8.73% | 8.36% | 8.42% | 8.5% | 8.18% | 8.46% | 8.32% | 8.14% | 7.77% | 7.16% | 6.98% | 6.76% | 8.07% | 7.97% | 7.17% | 6.78% | 6.46% | 6.05% | 5.06% | 4.53% |
| EBITDA Growth % | 3.33% | 7.22% | 6.52% | -18.61% | 8.05% | 41.36% | -17.97% | 9.65% | -20.86% | 7.14% | 6.38% | 6.99% | 7.74% | 6.01% | 8.8% | 9.57% | 17.17% | 4.43% | 13.14% | 24.69% | 14.09% | 17.94% | 1.37% | 20.1% | 22.84% | 13.64% | 9.33% | 27.02% | 51.3% | 104.26% | 652% |
| D&A (Non-Cash Add-back) | 333M | 311M | 268M | 222M | 212M | 209.53M | 185.54M | 184.94M | 143.63M | 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 |
| EBIT | 758M | 695M | 644M | 629M | 765M | 858.15M | 541.27M | 731.1M | 612.85M | 876.5M | 787.73M | 746.77M | 733.37M | 692.23M | 635.09M | 599.68M | 535.99M | 476.29M | 430.05M | 407.42M | 322.56M | 272.11M | 216.22M | 232.3M | 197M | 147.75M | 127.61M | 119.19M | 96.2M | 62.6M | 43.1M |
| Net Interest Income | -130M | -117M | -107M | -70M | -27M | -21.15M | -31.54M | -35.03M | -60.52M | -36.1M | -18.62M | -13.07M | -10.4M | -14.69M | -17.51M | -14.78M | -19.86M | -13.63M | -18.25M | -8.65M | -11.25M | -18.19M | -11.49M | -1.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 33M | 33M | 24M | 17M | 17M | 6.45M | 9.84M | 15.76M | 15.49M | 17.55M | 13.28M | 12.94M | 13.65M | 12.85M | 13.39M | 15.59M | 14.1M | 9.94M | 16.36M | 16.53M | 16.38M | 7.32M | 6.11M | 8.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 163M | 150M | 131M | 87M | 44M | 27.6M | 41.38M | 50.79M | 76.02M | 53.65M | 31.89M | 26.01M | 24.06M | 27.54M | 30.9M | 30.38M | 33.96M | 23.57M | 34.6M | 25.18M | 27.63M | 25.51M | 17.6M | 10.21M | 6.1M | 8.6M | 53.54M | 49.1M | 107M | 86.7M | 0 |
| Other Income/Expense | -199M | -213M | -203M | -158M | -202M | -4.25M | -55.16M | -34.76M | -135.6M | -42.9M | -43.11M | -34.09M | 5.9M | -2.17M | -22.91M | 2.72M | -23.66M | -4.26M | -42.04M | -4.09M | -8.37M | -15.71M | -24.32M | -10.4M | -6.57M | -7.4M | -34.71M | -33.29M | -59.54M | -47.1M | 17.6M |
| Pretax Income | 584M | 545M | 526M | 556M | 736M | 850.56M | 512.24M | 698.21M | 557.87M | 821.8M | 774.35M | 734.82M | 721.05M | 674.89M | 611.25M | 584.87M | 512.2M | 457.96M | 400.49M | 382.17M | 295.77M | 247.43M | 198.63M | 225.78M | 188.5M | 140.35M | 92.9M | 85.9M | 36.6M | 16.5M | 30.6M |
| Pretax Margin % | 4.25% | 4.13% | 4.15% | 4.51% | 5.82% | 6.86% | 5.06% | 6.99% | 4.23% | 6.59% | 6.69% | 6.91% | 6.95% | 7.06% | 6.84% | 6.86% | 6.8% | 7% | 6.26% | 6.46% | 5.74% | 5.34% | 4.89% | 6.73% | 6.67% | 5.49% | 3.9% | 3.76% | 1.9% | 1.09% | 3.69% |
| Income Tax | 141M | 126M | 128M | 120M | 170M | 197.35M | 95.37M | 159.51M | 107.43M | 362.51M | 217.96M | 211.39M | 215.61M | 190.89M | 187.86M | 180.21M | 160.07M | 127.52M | 131.21M | 129.76M | 104.93M | 90.46M | 73.51M | 84.38M | 70.51M | 51.93M | 36.15M | 35.6M | 20.3M | 17.5M | 11.3M |
| Effective Tax Rate % | 24.14% | 23.12% | 24.33% | 21.58% | 23.1% | 23.2% | 18.62% | 22.85% | 19.26% | 44.11% | 28.15% | 28.77% | 29.9% | 28.28% | 30.73% | 30.81% | 31.25% | 27.85% | 32.76% | 33.95% | 35.48% | 36.56% | 37.01% | 37.37% | 37.41% | 37% | 38.91% | 41.44% | 55.46% | 106.06% | 36.93% |
| Net Income | 421M | 398M | 390M | 416M | 538M | 623.91M | 402.22M | 507.96M | 535.88M | 406.3M | 506.78M | 479.06M | 466.08M | 444.09M | 388.08M | 367.66M | 325.79M | 308.64M | 247.36M | 234.97M | 182.74M | 139.76M | 128.18M | 137.51M | 117.99M | 87.37M | 56.75M | 50.3M | 16.3M | -1M | 19.3M |
| Net Margin % | 3.07% | 3.02% | 3.08% | 3.37% | 4.25% | 5.03% | 3.97% | 5.09% | 4.06% | 3.26% | 4.38% | 4.51% | 4.49% | 4.64% | 4.34% | 4.31% | 4.33% | 4.72% | 3.87% | 3.97% | 3.55% | 3.01% | 3.16% | 4.1% | 4.18% | 3.42% | 2.38% | 2.2% | 0.85% | -0.07% | 2.33% |
| Net Income Growth % | 7.67% | 2.05% | -6.25% | -22.68% | -13.77% | 55.12% | -20.82% | -5.21% | 31.89% | -19.83% | 5.79% | 2.79% | 4.95% | 14.43% | 5.55% | 12.85% | 5.56% | 24.77% | 5.27% | 28.58% | 30.76% | 9.03% | -6.78% | 16.55% | 35.04% | 53.96% | 12.82% | 208.59% | 1730% | -105.18% | 289.22% |
| Net Income (Continuing) | 443M | 419M | 398M | 436M | 566M | 653.21M | 416.87M | 538.69M | 450.44M | 459.29M | 556.39M | 523.43M | 505.44M | 484M | 423.39M | 404.66M | 352.13M | 330.44M | 269.28M | 252.41M | 190.83M | 156.97M | 125.12M | 138.07M | 117.99M | 87.37M | 56.75M | 50.31M | 16.33M | -2.2M | 28.7M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 986K | -5.96M | 105.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200K | 0 | 0 | 0 | -11.25M | 2.85M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 1.57B | 1.55B | 1.44B | 1.5B | 1.23B | 1.25B | 963.91M | 919.35M | 892.61M | 845.05M | 615.37M | 544.75M | 567.38M | 500.34M | 437.45M | 403.45M | 305.47M | 178.6M | 262K | 35.92M | 21.75M | 12.35M | 12.44M | 11.53M | 6.75M | 6.79M | 8M | 7.9M | 5.9M | 2.2M | 5.3M |
| EPS (Diluted) | 3.74 | 3.27 | 3.05 | 3.16 | 3.91 | 4.45 | 2.80 | 3.40 | 3.49 | 2.57 | 3.12 | 2.85 | 2.72 | 2.53 | 2.16 | 1.99 | 1.75 | 1.70 | 1.36 | 1.29 | 1.01 | 0.86 | 0.72 | 0.77 | 0.66 | 0.25 | 0.17 | 0.04 | 0.01 | -0.00 | 0.02 |
| EPS Growth % | 15.51% | 7.21% | -3.48% | -19.18% | -12.13% | 58.93% | -17.65% | -2.58% | 35.8% | -17.63% | 9.47% | 4.78% | 7.51% | 17.13% | 8.54% | 13.71% | 2.94% | 25% | 5.43% | 27.72% | 17.44% | 19.44% | -6.49% | 16.67% | 164% | 47.06% | 323.94% | 208.46% | - | -105.19% | - |
| EPS (Basic) | - | 3.29 | 3.07 | 3.18 | 3.95 | 4.51 | 2.82 | 3.44 | 3.51 | 2.59 | 3.16 | 2.89 | 2.77 | 2.58 | 2.22 | 2.04 | 1.81 | 1.74 | 1.39 | 1.33 | 1.04 | 0.87 | 0.74 | 0.79 | 0.67 | 0.26 | 0.17 | 0.04 | 0.01 | -0.00 | 0.02 |
| Diluted Shares Outstanding | 112.54M | 121.72M | 127.78M | 131.75M | 137.76M | 141.77M | 143.4M | 149.26M | 153.71M | 158.21M | 162.38M | 168.25M | 171.48M | 175.24M | 179.65M | 185.24M | 186.54M | 181.11M | 182.44M | 182.33M | 179.64M | 176.98M | 178.92M | 179.46M | 179.3M | 348.36M | 340.99M | 1.25B | 1.25B | 1.25B | 1.25B |
| Basic Shares Outstanding | 111.27M | 120.81M | 126.79M | 130.62M | 136.06M | 140.09M | 142.5M | 147.82M | 152.66M | 156.79M | 160.41M | 165.69M | 168.53M | 171.85M | 175M | 180.24M | 180.19M | 177.74M | 178.16M | 177.12M | 175.9M | 174.01M | 174.51M | 174.78M | 174.96M | 338.93M | 334.28M | 1.25B | 1.25B | 1.25B | 1.25B |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 292.05% | 12.27% | - | - |
Quick answers to the most common questions about buying HSIC stock.
For fiscal year 2025, Henry Schein, Inc. (HSIC) reported total revenue of $13.18B. This represents a 1488.4% increase compared to $830.0M in 1996.
Henry Schein, Inc. (HSIC) is profitable, generating $398.0M in net income for the fiscal year ending 2025 with a net profit margin of 3.0%.
Henry Schein, Inc. (HSIC) reported an operating income of $758.0M, resulting in an operating profit margin of 5.7%. This margin reflects the operational efficiency of the business before interest and taxes.
Henry Schein, Inc. (HSIC) generated $3.84B in gross profit for the year, representing a gross profit margin of 29.1%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Margin compression from DSO consolidation
Metrics are mathematically derived from official filings.
Revenue Growth Stabilizing Near Mid-Single Digits
Based on reported quarterly filings, HSIC revenue has moved from roughly $3.1B in Q2 2024 to $3.5B in Q3 2026, with year-over-year growth running between 4.0% and 7.7% over the most recent quarters.
The top line appears to be expanding at a steady but unspectacular pace, with the recent acceleration in Q4 2025 and Q2 2026 suggesting some improvement after weaker readings in early 2025. The data does not isolate volume from pricing or organic from acquired growth, so the durability of this rate cannot be fully confirmed. Investors should monitor whether growth holds without contribution from the company's acquisition program.
Gross Margin Band Within a Narrow Range
As reported in the quarterly income statements, HSIC's gross margin has oscillated between 28.7% and 31.8%, with the Q1 and Q2 2026 readings at the upper end of that band.
The relatively tight range suggests that the distribution model carries limited pricing power, consistent with a business whose margins are structurally constrained by GPO leverage and wholesale competition. The step-up in early 2026 may reflect mix shift toward higher-margin specialty and technology categories, though the filings alone do not confirm the driver. Sustained margins above 31% would warrant closer examination of whether this reflects durable mix improvement or timing effects such as vendor rebates.
Operating Margin Improvement Lags Gross Gains
Based on reported figures, operating margin has ranged from 5.4% to 6.5% while gross margin expanded more meaningfully, indicating that SG&A growth has absorbed much of the gross profit improvement.
SG&A in the most recent quarters has risen to roughly $820M to $830M, which appears to consume the majority of incremental gross profit gains, implying weak operating leverage. Operating income has been broadly flat in dollar terms across the period, suggesting the cost base is not scaling efficiently with revenue. This pattern may indicate that cost discipline is needed to convert top-line and gross margin progress into earnings expansion.
Quarterly EPS Volatility Versus Stable Operations
As reported in the quarterly data, diluted EPS swung from $0.70 in Q2 2025 to $1.06 in Q3 2026, a range that is wider than the underlying operating margin movement would typically imply.
Net margins of roughly 2.7% to 3.5% are thin, so modest changes in tax rates, interest expense, or non-operating items can produce outsized EPS swings, as the Q3 2026 result suggests. Stock-based compensation is small relative to earnings, so it does not appear to be a material distortion. Investors may want to normalize for non-operating items before drawing conclusions about the run-rate earnings power.
Thin Margins Leave Little Room for Error
Based on reported figures, HSIC's net margin of roughly 3% combined with a peer set showing operating margins near 1% to 9% suggests the earnings base is sensitive to modest cost or pricing shocks.
The bull case relies on the Technology segment and specialty mix lifting margins, but the reported data shows operating margin has not structurally expanded beyond roughly 6.5%. Consolidation among dental service organizations could pressure distribution pricing, a risk that the margin history does not yet reflect. Warrants further investigation whether recent EPS strength is durable or reflects favorable timing.