HENRY SCHEIN INCHSIC
Market cap
$9.3B
P/E ratio
| Dec 25, 2010 | Dec 31, 2011 | Dec 29, 2012 | Dec 28, 2013 | Dec 27, 2014 | Dec 26, 2015 | Dec 31, 2016 | Dec 30, 2017 | Dec 29, 2018 | Dec 28, 2019 | Dec 26, 2020 | Dec 25, 2021 | Dec 31, 2022 | Dec 30, 2023 | Dec 28, 2024 | |
| Cash, Cash Equivalents, and Short-term Investments | - | - | - | - | - | - | - | - | - | - | - | 118 | 117 | 171 | 122 |
| Accounts Receivable, Net, Current | 886 | 888 | 1,015 | 1,055 | 1,128 | 1,230 | 1,254 | 1,470 | 1,604 | 1,246 | 1,425 | 1,452 | 1,442 | 1,863 | 1,482 |
| Inventory, Net | 870 | 948 | 1,204 | 1,250 | 1,328 | 1,510 | 1,636 | 1,934 | 1,971 | 1,429 | 1,512 | 1,861 | 1,963 | 1,815 | 1,810 |
| Prepaid expenses and other | - | 234 | 300 | 277 | 312 | 361 | 361 | 455 | 521 | 445 | 433 | 413 | 466 | 639 | 569 |
| Assets, Current | 2,169 | 2,273 | 2,704 | 2,835 | 2,913 | 3,231 | 3,313 | 4,033 | 4,175 | 3,227 | 3,791 | 3,844 | 3,988 | 4,488 | 3,983 |
| Property and equipment, net | - | - | - | - | - | - | - | - | - | - | - | - | 383 | 498 | 531 |
| Operating lease right-of-use assets | - | - | - | - | - | - | - | - | - | 232 | 289 | 325 | 284 | 325 | 293 |
| Goodwill | 1,425 | 1,497 | 1,601 | 1,635 | 1,884 | 1,908 | 2,020 | 2,301 | 2,820 | 2,462 | 2,504 | 2,854 | 2,893 | 3,875 | 3,887 |
| Intangible Assets, Net (Excluding Goodwill) | 405 | 410 | 462 | 417 | 644 | 593 | 621 | 670 | 584 | 573 | 479 | 668 | 587 | 916 | 1,023 |
| Investments and Other Noncurrent Assets | - | - | - | 462 | 386 | 455 | 443 | 432 | 538 | 328 | 366 | 424 | 472 | 471 | 501 |
| Assets | 4,547 | 4,740 | 5,334 | 5,625 | 6,139 | 6,505 | 6,730 | 7,811 | 8,501 | 7,151 | 7,773 | 8,481 | 8,607 | 10,573 | 10,218 |
| Accounts payable | 590 | 621 | 788 | 824 | 861 | 1,006 | 977 | 1,153 | 1,227 | 880 | 1,006 | 1,054 | 1,004 | 1,020 | 962 |
| Short-term borrowings | - | - | - | - | - | - | - | - | - | 24 | 73 | 51 | 103 | 264 | 650 |
| Long-term Debt and Capital Lease Obligations, Current | - | - | 18 | 5 | 6 | 17 | 66 | 17 | 9 | 110 | 110 | 11 | 6 | 150 | 56 |
| Current operating lease liabilities | - | - | - | - | - | - | - | - | - | 65 | 65 | 76 | 73 | 80 | 75 |
| Payroll and related | 173 | 191 | 207 | 217 | 238 | 258 | 266 | 273 | 280 | 265 | 295 | 385 | 314 | 332 | 303 |
| Taxes | 92 | 121 | 133 | 145 | 151 | 162 | 152 | 189 | 172 | 165 | 139 | 137 | 132 | 137 | 139 |
| Other | 268 | 260 | 300 | 329 | 342 | 375 | 392 | 403 | 579 | 529 | 596 | 593 | 592 | 700 | 618 |
| Liabilities, Current | 1,168 | 1,272 | 1,473 | 1,551 | 1,780 | 2,147 | 2,291 | 2,776 | 3,219 | 2,038 | 2,283 | 2,307 | 2,224 | 2,683 | 2,803 |
| Total long-term debt | - | - | 488 | 450 | 543 | 464 | 715 | 908 | 1,004 | 623 | 516 | 811 | 1,040 | 1,937 | 1,830 |
| Deferred Tax Liabilities, Net, Noncurrent | - | - | - | - | - | - | - | - | - | 65 | 30 | 42 | 36 | 54 | 102 |
| Operating lease liabilities | - | - | - | - | - | - | - | - | - | 176 | 239 | 268 | 275 | 310 | 259 |
| Other Liabilities, Noncurrent | 77 | 81 | 125 | 140 | 182 | 212 | 264 | 420 | 392 | 331 | 393 | 377 | 361 | 436 | 387 |
| Liabilities | 1,830 | 1,904 | 2,283 | 2,339 | 2,758 | 3,076 | 3,322 | 4,155 | 4,647 | 3,234 | 3,460 | 3,805 | 3,936 | 5,420 | 5,381 |
| Temporary Equity, Carrying Amount, Including Portion Attributable to Noncontrolling Interests | - | - | - | - | - | - | - | - | - | 287 | 328 | 613 | 576 | 864 | 806 |
| Preferred Stock, Value, Outstanding | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock, Value, Outstanding | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Additional paid-in capital | 601 | - | - | - | - | - | - | - | - | 48 | - | - | - | - | - |
| Retained Earnings (Accumulated Deficit) | 1,779 | 2,007 | 2,184 | 2,398 | 2,643 | 2,896 | 2,982 | 2,940 | 3,209 | 3,116 | 3,455 | 3,595 | 3,678 | 3,860 | 3,771 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | 31 | 23 | 53 | 68 | -95 | -220 | -317 | -130 | -249 | -167 | -108 | -171 | -233 | -206 | -379 |
| Stockholders' Equity Attributable to Parent | 2,413 | 2,434 | 2,616 | 2,788 | 2,816 | 2,887 | 2,801 | 2,824 | 3,542 | 3,630 | 3,984 | 4,063 | 4,095 | 4,289 | 4,031 |
| Noncontrolling interests | 1 | 1 | 2 | 3 | 3 | 3 | 8 | 13 | 580 | 632 | 636 | 638 | 649 | 634 | 638 |
| Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 2,413 | 2,434 | 2,616 | 2,788 | 2,816 | 2,887 | 2,801 | 2,824 | 3,542 | 3,630 | 3,984 | 4,063 | 4,095 | 4,289 | 4,031 |
| Liabilities and Equity | 4,547 | 4,740 | 5,334 | 5,625 | 6,139 | 6,505 | 6,730 | 7,811 | 8,501 | 7,151 | 7,773 | 8,481 | 8,607 | 10,573 | 10,218 |