Henry Schein Reports Fourth Quarter and Full Year 2025 Financial Results and Introduces 2026 Financial Guidance
-
Q4 2025 GAAP diluted EPS of
$0.85 , compared to$0.74 GAAP diluted EPS in Q4 2024 -
Q4 2025 non-GAAP diluted EPS of
$1.34 , compared to$1.19 non-GAAP diluted EPS in Q4 2024 -
2026 non-GAAP diluted EPS expected to be in the range of
$5.23 to$5.37 , with total sales growth expected to be 3-5%
“Our fourth-quarter sales reflect continuing momentum resulting in the highest sales growth in 15 quarters. We are pleased with the sales results across all our businesses, particularly our global equipment, specialty products and technology businesses. This drove our strong fourth-quarter earnings which exceeded the increased 2025 financial guidance we provided in our third quarter earnings release,” said
“The growth we have achieved, especially over the second half of 2025, demonstrates the effective execution of our 2025-2027 BOLD+1 strategic plan, and positions us well for the future. Our 2026 financial guidance underscores sustained growth through continued strong execution of these strategies,” added
Fourth Quarter 2025 Financial Results
-
Total net sales for the quarter were
$3.4 billion . Total net sales increased 7.7% compared with the fourth quarter of 2024 and reflects 4.9% internal sales growth, 0.9% sales growth from acquisitions, and a 1.9% increase resulting from foreign currency exchange. Fourth-quarter sales growth is detailed in Exhibit A1. -
Global Distribution and Value-Added Services sales for the quarter increased 7.0%, and by 5.2% in constant currencies compared with the fourth quarter of 2024. The main components are:
- Global Dental Distribution merchandise sales for the quarter increased 6.4%, and by 3.7% in constant currencies, compared with the fourth quarter of 2024, reflecting continuing strong sales momentum from the prior quarter.
- Global Dental Distribution equipment sales for the quarter increased 12.2%, and by 9.1% in constant currencies, compared with the fourth quarter of 2024, with strong growth particularly in the
U.S. ,Germany ,Brazil ,Canada andAustralia . - Global Medical Distribution sales for the quarter increased 4.9%, and by 4.8% in constant currencies, compared with the fourth quarter of 2024, reflecting good underlying growth in medical products despite softness in the respiratory product category.
- Global Value-Added Services sales for thequarter increased 9.6%, and by 8.5% in constant currencies, compared with the fourth quarter of 2024, with sales growth driven by consulting services.
-
Global Specialty Products sales for the quarter increased 14.6%, and by 11.1% in constant currencies, compared with the fourth quarter of 2024, reflecting strong overall dental implant and solid endodontics sales growth. -
Global Technology sales for the quarter increased 8.4%, and by 7.6% in constant currencies, compared with the fourth quarter of 2024, reflecting accelerated adoption of cloud-based software and revenue from newly launched solutions.
-
GAAP net income
2 for the quarter was
$101 million , or$0.85 per diluted share4, and compares with fourth-quarter 2024 GAAP net income of$94 million , or$0.74 per diluted share. -
Non-GAAP net income
2 for the quarter was
$160 million , or$1.34 per diluted share4, and compares with fourth-quarter 2024 non-GAAP net income of$149 million , or$1.19 per diluted share. -
Adjusted EBITDA
3 for the quarter was
$291 million , and compares with fourth-quarter 2024 Adjusted EBITDA of$270 million .
Full-Year Financial Results
-
Total net sales for 2025 were
$13.2 billion . Total net sales increased 4.0% compared with 2024 and reflects 2.6% internal sales growth, 0.9% sales growth from acquisitions, and a 0.5% increase resulting from foreign currency exchange. Sales growth is detailed in Exhibit A1. -
GAAP net income
2 for 2025 was
$398 million , or$3.27 per diluted share4, and compares with 2024 GAAP net income of$390 million , or$3.05 per diluted share. -
Non-GAAP net income
2 for 2025 was
$605 million , or$4.97 per diluted share4, and compares with 2024 non-GAAP net income of$605 million , or$4.74 per diluted share. -
Adjusted EBITDA
3 for 2025 was
$1,101 million and compares with 2024 Adjusted EBITDA of$1,061 million .
Share Repurchases
During the fourth quarter of 2025, the Company repurchased approximately 2.8 million shares of common stock at an average price of
For the full year 2025, the Company repurchased approximately 12.1 million shares of common stock at an average price of
At year-end,
2026 Financial Guidance
-
2026 non-GAAP diluted EPS attributable to
Henry Schein, Inc. is expected to be$5.23 to$5.37 . - 2026 total sales growth is expected to be approximately 3% to 5% over 2025.
- 2026 Adjusted EBITDA3 is expected to grow mid-single digits compared with 2025.
Adjustments to 2026 GAAP Net Income and Diluted EPS
The Company is providing guidance for 2026 diluted EPS and for 2026 Adjusted EBITDA on a non-GAAP basis, as noted above. The Company is not providing a reconciliation of its 2026 non-GAAP diluted EPS guidance to its projected 2026 diluted EPS prepared on a GAAP basis, or its 2026 Adjusted EBITDA guidance to net income prepared on a GAAP basis. This is because the Company is unable to provide without unreasonable effort an estimate of restructuring expenses and related costs, including its ongoing value-creation initiatives, and the corresponding tax effect, which will be included in the Company’s 2026 diluted EPS and net income, prepared on a GAAP basis. The inability to provide this reconciliation is due to the uncertainty and inherent difficulty of predicting the occurrence, magnitude, financial impact and timing of related costs.
Management does not believe these items are representative of the Company’s underlying business performance. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Fourth-Quarter 2025 Conference Call Webcast
The Company will hold a conference call to discuss fourth-quarter 2025 financial results today, beginning at
The Company will be posting slides that provide a summary of its fourth-quarter 2025 financial results on its website at https://investor.henryschein.com/financials/quarterly-results/.
About
A FORTUNE 500 Company and a member of the S&P 500® index,
For more information, visit
Cautionary Note Regarding Forward-Looking Statements and Use of Non-GAAP Financial Information
In accordance with the “Safe Harbor” provisions of the Private Securities Litigation Reform Act of 1995, we provide the following cautionary remarks regarding important factors that, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied herein. All forward-looking statements made by us are subject to risks and uncertainties and are not guarantees of future performance. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
These statements include total sales growth, EPS and Adjusted EBITDA guidance and are generally identified by the use of such terms as “may,” “could,” “expect,” “intend,” “believe,” “plan,” “estimate,” “forecast,” “project,” “anticipate,” “to be,” “to make” or other comparable terms. A fuller discussion of our operations, financial condition and status of litigation matters, including factors that may affect our business and future prospects, is contained in documents we have filed with the
Risk factors and uncertainties that could cause actual results to differ materially from current and historical results include, but are not limited to: our dependence on third parties for the manufacture and supply of our products and where we manufacture products, our dependence on third parties for raw materials or purchased components; risks relating to the achievement of our strategic growth objectives, including anticipated results of restructuring and value creation initiatives; risks related to the Strategic Partnership Agreement with
We caution that these factors may not be exhaustive and that many of these factors are beyond our ability to control or predict. Accordingly, any forward-looking statements contained herein should not be relied upon as a prediction of actual results. We undertake no duty and have no obligation to update forward-looking statements except as required by law.
Included within the press release are non-GAAP financial measures that supplement the Company’s Consolidated Statements of Income prepared under generally accepted accounting principles (GAAP). These non-GAAP financial measures adjust the Company’s actual results prepared under GAAP to exclude certain items. In the schedule attached to the press release, the non-GAAP measures have been reconciled to and should be considered together with the Consolidated Statements of Income. Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. The impact of certain items that are excluded include integration and restructuring costs, amortization of acquisition-related assets, the insurance claim recovery associated with the cybersecurity incident, changes in contingent consideration, costs associated with shareholder advisory matters and select value creation consulting costs, and litigation settlements because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions we consummate and occur on an unpredictable basis. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures.
1 See Exhibit A for details of sales growth. Internal sales growth is calculated from total net sales using constant foreign currency exchange rates and excludes sales from acquisitions.
2 See Exhibit B for a reconciliation of GAAP net income and diluted EPS to non-GAAP net income and diluted EPS.
3 See Exhibit C for a reconciliation of GAAP net income to Adjusted EBITDA.
4 References to diluted EPS refer to diluted EPS attributable to
|
CONSOLIDATED STATEMENTS OF INCOME (in millions, except share and per share data) |
||||||||||||
|
|
Three Months Ended |
Years Ended |
||||||||||
|
|
|
|
|
|
||||||||
|
|
2025 |
2024 |
2025 |
2024 |
||||||||
|
|
(unaudited) |
(unaudited) |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||
|
Net sales |
$ |
3,437 |
$ |
3,191 |
$ |
13,184 |
$ |
12,673 |
||||
|
Cost of sales |
|
2,374 |
|
2,198 |
|
9,079 |
|
8,657 |
||||
|
Gross profit |
|
1,063 |
|
993 |
|
4,105 |
|
4,016 |
||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||
|
Selling, general and administrative |
|
808 |
|
738 |
|
3,084 |
|
3,034 |
||||
|
Depreciation and amortization |
|
69 |
|
63 |
|
263 |
|
251 |
||||
|
Restructuring and related costs |
|
23 |
|
37 |
|
105 |
|
110 |
||||
|
Operating income |
|
163 |
|
155 |
|
653 |
|
621 |
||||
|
Other income (expense): |
|
|
|
|
|
|
|
|
||||
|
Interest income |
|
9 |
|
6 |
|
33 |
|
24 |
||||
|
Interest expense |
|
(39) |
|
(35) |
|
(150) |
|
(131) |
||||
|
Other, net |
|
- |
|
- |
|
(3) |
|
(1) |
||||
|
Income before taxes, equity in earnings of affiliates and noncontrolling interests |
|
133 |
|
126 |
|
533 |
|
513 |
||||
|
Income taxes |
|
(32) |
|
(31) |
|
(126) |
|
(128) |
||||
|
Equity in earnings of affiliates, net of tax |
|
2 |
|
1 |
|
12 |
|
13 |
||||
|
Net income |
|
103 |
|
96 |
|
419 |
|
398 |
||||
|
Less: Net income attributable to noncontrolling interests |
|
(2) |
|
(2) |
|
(21) |
|
(8) |
||||
|
Net income attributable to |
$ |
101 |
$ |
94 |
$ |
398 |
$ |
390 |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings per share attributable to |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
$ |
0.86 |
$ |
0.75 |
$ |
3.29 |
$ |
3.07 |
||||
|
Diluted |
$ |
0.85 |
$ |
0.74 |
$ |
3.27 |
$ |
3.05 |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
||||
|
Basic |
|
117,359,505 |
|
124,505,908 |
|
120,813,977 |
|
126,788,997 |
||||
|
Diluted |
|
118,335,539 |
|
125,626,639 |
|
121,717,876 |
|
127,779,228 |
||||
|
CONSOLIDATED BALANCE SHEETS (in millions, except share data) |
||||||
|
|
|
|
||||
|
|
2025 |
2024 |
||||
|
|
|
|
|
|||
|
ASSETS |
|
|
|
|
||
|
Current assets: |
|
|
|
|
||
|
Cash and cash equivalents |
$ |
156 |
$ |
122 |
||
|
Accounts receivable, net of allowance for credit losses of |
|
1,651 |
|
1,482 |
||
|
Inventories, net |
|
2,002 |
|
1,810 |
||
|
Prepaid expenses and other |
|
655 |
|
569 |
||
|
Total current assets |
|
4,464 |
|
3,983 |
||
|
Property and equipment, net |
|
621 |
|
531 |
||
|
Operating lease right-of-use assets |
|
301 |
|
293 |
||
|
|
|
4,213 |
|
3,887 |
||
|
Other intangibles, net |
|
1,018 |
|
1,023 |
||
|
Investments and other |
|
598 |
|
501 |
||
|
Total assets |
$ |
11,215 |
$ |
10,218 |
||
|
|
|
|
|
|
||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY |
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
||
|
Accounts payable |
$ |
1,154 |
$ |
962 |
||
|
Bank credit lines |
|
764 |
|
650 |
||
|
Current maturities of long-term debt |
|
33 |
|
56 |
||
|
Operating lease liabilities |
|
78 |
|
75 |
||
|
Accrued expenses: |
|
|
|
|
||
|
Payroll and related |
|
340 |
|
303 |
||
|
Taxes |
|
179 |
|
139 |
||
|
Other |
|
680 |
|
618 |
||
|
Total current liabilities |
|
3,228 |
|
2,803 |
||
|
Long-term debt |
|
2,310 |
|
1,830 |
||
|
Deferred income taxes |
|
146 |
|
102 |
||
|
Operating lease liabilities |
|
251 |
|
259 |
||
|
Other liabilities |
|
486 |
|
387 |
||
|
Total liabilities |
|
6,421 |
|
5,381 |
||
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests |
|
895 |
|
806 |
||
|
Commitments and contingencies |
|
|
|
|
||
|
|
|
|
|
|
||
|
Stockholders' equity: |
|
|
|
|
||
|
Preferred stock, |
|
- |
|
- |
||
|
Common stock, |
|
1 |
|
1 |
||
|
Additional paid-in capital |
|
177 |
|
- |
||
|
Retained earnings |
|
3,293 |
|
3,771 |
||
|
Accumulated other comprehensive loss |
|
(226) |
|
(379) |
||
|
|
|
3,245 |
|
3,393 |
||
|
Noncontrolling interests |
|
654 |
|
638 |
||
|
Total stockholders' equity |
|
3,899 |
|
4,031 |
||
|
Total liabilities, redeemable noncontrolling interests and stockholders' equity |
$ |
11,215 |
$ |
10,218 |
||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) |
||||||||||||
|
|
|
Three Months Ended |
|
Years Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
|
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|
|
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
103 |
|
$ |
96 |
|
$ |
419 |
|
$ |
398 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
82 |
|
|
76 |
|
|
311 |
|
|
297 |
|
Impairment charge on intangible assets |
|
|
15 |
|
|
- |
|
|
16 |
|
|
- |
|
Impairment of capitalized software |
|
|
- |
|
|
12 |
|
|
- |
|
|
12 |
|
Non-cash restructuring and related charges |
|
|
1 |
|
|
21 |
|
|
8 |
|
|
32 |
|
Stock-based compensation expense |
|
|
10 |
|
|
9 |
|
|
39 |
|
|
39 |
|
Provision for losses on trade and other accounts receivable |
|
|
7 |
|
|
2 |
|
|
16 |
|
|
14 |
|
Provision for (benefit from) deferred income taxes |
|
|
5 |
|
|
(20) |
|
|
5 |
|
|
(61) |
|
Equity in earnings of affiliates |
|
|
(2) |
|
|
(1) |
|
|
(12) |
|
|
(13) |
|
Distributions from equity affiliates |
|
|
2 |
|
|
2 |
|
|
11 |
|
|
12 |
|
Changes in unrecognized tax benefits |
|
|
(2) |
|
|
2 |
|
|
4 |
|
|
5 |
|
Other |
|
|
(13) |
|
|
(2) |
|
|
(57) |
|
|
(27) |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
74 |
|
|
127 |
|
|
(124) |
|
|
315 |
|
Inventories |
|
|
(70) |
|
|
(97) |
|
|
(95) |
|
|
(59) |
|
Other current assets |
|
|
(42) |
|
|
9 |
|
|
(45) |
|
|
47 |
|
Accounts payable and accrued expenses |
|
|
211 |
|
|
(32) |
|
|
216 |
|
|
(163) |
|
Net cash provided by operating activities |
|
|
381 |
|
|
204 |
|
|
712 |
|
|
848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(43) |
|
|
(36) |
|
|
(139) |
|
|
(148) |
|
Payments related to equity investments and business acquisitions, net of cash acquired |
|
|
(87) |
|
|
(7) |
|
|
(199) |
|
|
(230) |
|
Proceeds from loan to affiliate |
|
|
1 |
|
|
1 |
|
|
3 |
|
|
4 |
|
Capitalized software costs |
|
|
(14) |
|
|
(9) |
|
|
(52) |
|
|
(39) |
|
Other |
|
|
(4) |
|
|
(7) |
|
|
(13) |
|
|
(17) |
|
Net cash used in investing activities |
|
|
(147) |
|
|
(58) |
|
|
(400) |
|
|
(430) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in bank credit lines |
|
|
(149) |
|
|
13 |
|
|
108 |
|
|
387 |
|
Proceeds from issuance of long-term debt |
|
|
175 |
|
|
- |
|
|
489 |
|
|
120 |
|
Principal payments for long-term debt |
|
|
(16) |
|
|
(125) |
|
|
(44) |
|
|
(318) |
|
Debt issuance costs |
|
|
- |
|
|
- |
|
|
(2) |
|
|
- |
|
Issuance of common stock |
|
|
- |
|
|
- |
|
|
250 |
|
|
- |
|
Proceeds from issuance of stock upon exercise of stock options |
|
|
1 |
|
|
3 |
|
|
2 |
|
|
6 |
|
Payments for repurchases and retirement of common stock |
|
|
(200) |
|
|
(75) |
|
|
(850) |
|
|
(385) |
|
Payments for taxes related to shares withheld for employee taxes |
|
|
(1) |
|
|
- |
|
|
(15) |
|
|
(9) |
|
Distributions to noncontrolling shareholders |
|
|
(18) |
|
|
(18) |
|
|
(30) |
|
|
(54) |
|
Payments for contingent consideration |
|
|
- |
|
|
(2) |
|
|
(19) |
|
|
(2) |
|
Acquisitions of noncontrolling interests in subsidiaries |
|
|
2 |
|
|
- |
|
|
(77) |
|
|
(255) |
|
Net cash used in financing activities |
|
|
(206) |
|
|
(204) |
|
|
(188) |
|
|
(510) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(8) |
|
|
54 |
|
|
(90) |
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
20 |
|
|
(4) |
|
|
34 |
|
|
(49) |
|
Cash and cash equivalents, beginning of period |
|
|
136 |
|
|
126 |
|
|
122 |
|
|
171 |
|
Cash and cash equivalents, end of period |
|
$ |
156 |
|
$ |
122 |
|
$ |
156 |
|
$ |
122 |
|
Exhibit A - Fourth Quarter Sales |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
2025 Fourth Quarter |
|||||||||||||||
|
Sales Summary |
|||||||||||||||
|
(in millions) |
|||||||||||||||
|
(unaudited) |
|||||||||||||||
|
Q4 2025 over Q4 2024 |
|||||||||||||||
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
Constant Currency Growth |
|
|
|
|
|
|
||
|
|
2025 |
|
2024 |
|
Local Internal Growth |
|
Acquisition Growth |
|
Total Constant Currency Growth |
|
Foreign Exchange Impact |
|
Total Sales Growth |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise |
$ |
583 |
|
$ |
562 |
|
3.6% |
|
0.0% |
|
3.6% |
|
0.0% |
|
3.6% |
|
Equipment |
|
274 |
|
|
247 |
|
10.6% |
|
0.0% |
|
10.6% |
|
0.0% |
|
10.6% |
|
Value-Added Services |
|
53 |
|
|
52 |
|
0.8% |
|
0.9% |
|
1.7% |
|
0.0% |
|
1.7% |
|
Total Dental |
|
910 |
|
|
861 |
|
5.5% |
|
0.0% |
|
5.5% |
|
0.0% |
|
5.5% |
|
Medical |
|
1,045 |
|
|
996 |
|
3.1% |
|
1.8% |
|
4.9% |
|
0.0% |
|
4.9% |
|
Total |
|
1,955 |
|
|
1,857 |
|
4.2% |
|
1.0% |
|
5.2% |
|
0.0% |
|
5.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Distribution and Value-Added Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise |
|
635 |
|
|
582 |
|
3.9% |
|
-0.1% |
|
3.8% |
|
5.4% |
|
9.2% |
|
Equipment |
|
262 |
|
|
231 |
|
7.5% |
|
0.0% |
|
7.5% |
|
6.4% |
|
13.9% |
|
Value-Added Services |
|
11 |
|
|
6 |
|
59.7% |
|
7.0% |
|
66.7% |
|
10.0% |
|
76.7% |
|
Total Dental |
|
908 |
|
|
819 |
|
5.3% |
|
0.0% |
|
5.3% |
|
5.7% |
|
11.0% |
|
Medical |
|
28 |
|
|
26 |
|
1.9% |
|
0.0% |
|
1.9% |
|
4.8% |
|
6.7% |
|
Total International Distribution and Value-Added Services |
|
936 |
|
|
845 |
|
5.2% |
|
0.0% |
|
5.2% |
|
5.7% |
|
10.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Distribution and Value-Added Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Merchandise |
|
1,218 |
|
|
1,144 |
|
3.7% |
|
0.0% |
|
3.7% |
|
2.7% |
|
6.4% |
|
Global Equipment |
|
536 |
|
|
478 |
|
9.1% |
|
0.0% |
|
9.1% |
|
3.1% |
|
12.2% |
|
Global Value-Added Services |
|
64 |
|
|
58 |
|
6.9% |
|
1.6% |
|
8.5% |
|
1.1% |
|
9.6% |
|
Global Dental |
|
1,818 |
|
|
1,680 |
|
5.4% |
|
0.0% |
|
5.4% |
|
2.8% |
|
8.2% |
|
Global Medical |
|
1,073 |
|
|
1,022 |
|
3.1% |
|
1.7% |
|
4.8% |
|
0.1% |
|
4.9% |
|
Total Global Distribution and Value-Added Services |
|
2,891 |
|
|
2,702 |
|
4.5% |
|
0.7% |
|
5.2% |
|
1.8% |
|
7.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
422 |
|
|
368 |
|
6.4% |
|
4.7% |
|
11.1% |
|
3.5% |
|
14.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Technology |
|
173 |
|
|
160 |
|
7.6% |
|
0.0% |
|
7.6% |
|
0.8% |
|
8.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations |
|
(49) |
|
|
(39) |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
Total Global |
$ |
3,437 |
|
$ |
3,191 |
|
4.9% |
|
0.9% |
|
5.8% |
|
1.9% |
|
7.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Prior period amounts have been reclassified to conform to the current period presentation. |
|||||||||||||||
|
Exhibit A - Year-to-Date Sales |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Full Year 2025 |
|||||||||||||||
|
Sales Summary |
|||||||||||||||
|
(in millions) |
|||||||||||||||
|
(unaudited) |
|||||||||||||||
|
Full Year 2025 over Full Year 2024 |
|||||||||||||||
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
Constant Currency Growth |
|
|
|
|
|
|
||
|
2025 |
|
2024 |
|
Local Internal Growth |
|
Acquisition Growth |
|
Total Constant Currency Growth |
|
Foreign Exchange Impact |
|
Total Sales Growth |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise |
$ |
2,383 |
|
$ |
2,350 |
|
1.3% |
|
0.0% |
|
1.3% |
|
0.0% |
|
1.3% |
|
Equipment |
|
897 |
|
|
897 |
|
0.0% |
|
0.0% |
|
0.0% |
|
0.0% |
|
0.0% |
|
Value-Added Services |
|
206 |
|
|
211 |
|
-4.0% |
|
1.3% |
|
-2.7% |
|
0.0% |
|
-2.7% |
|
Total Dental |
|
3,486 |
|
|
3,458 |
|
0.6% |
|
0.1% |
|
0.7% |
|
0.0% |
|
0.7% |
|
Medical |
|
4,162 |
|
|
3,974 |
|
3.2% |
|
1.5% |
|
4.7% |
|
0.0% |
|
4.7% |
|
Total |
|
7,648 |
|
|
7,432 |
|
2.0% |
|
0.9% |
|
2.9% |
|
0.0% |
|
2.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Distribution and Value-Added Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise |
|
2,448 |
|
|
2,373 |
|
1.5% |
|
0.4% |
|
1.9% |
|
1.3% |
|
3.2% |
|
Equipment |
|
902 |
|
|
826 |
|
5.7% |
|
1.0% |
|
6.7% |
|
2.6% |
|
9.3% |
|
Value-Added Services |
|
32 |
|
|
22 |
|
16.5% |
|
31.0% |
|
47.5% |
|
1.5% |
|
49.0% |
|
Total Dental |
|
3,382 |
|
|
3,221 |
|
2.7% |
|
0.8% |
|
3.5% |
|
1.5% |
|
5.0% |
|
Medical |
|
108 |
|
|
107 |
|
-0.8% |
|
0.0% |
|
-0.8% |
|
1.5% |
|
0.7% |
|
Total International Distribution and Value-Added Services |
|
3,490 |
|
|
3,328 |
|
2.5% |
|
0.8% |
|
3.3% |
|
1.6% |
|
4.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Distribution and Value-Added Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Merchandise |
|
4,831 |
|
|
4,723 |
|
1.4% |
|
0.2% |
|
1.6% |
|
0.6% |
|
2.2% |
|
Global Equipment |
|
1,799 |
|
|
1,723 |
|
2.7% |
|
0.5% |
|
3.2% |
|
1.2% |
|
4.4% |
|
Global Value-Added Services |
|
238 |
|
|
233 |
|
-2.0% |
|
4.0% |
|
2.0% |
|
0.2% |
|
2.2% |
|
Global Dental |
|
6,868 |
|
|
6,679 |
|
1.6% |
|
0.4% |
|
2.0% |
|
0.8% |
|
2.8% |
|
Global Medical |
|
4,270 |
|
|
4,081 |
|
3.1% |
|
1.5% |
|
4.6% |
|
0.0% |
|
4.6% |
|
Total Global Distribution and Value-Added Services |
|
11,138 |
|
|
10,760 |
|
2.2% |
|
0.8% |
|
3.0% |
|
0.5% |
|
3.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,544 |
|
|
1,446 |
|
3.3% |
|
2.4% |
|
5.7% |
|
1.0% |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Technology |
|
675 |
|
|
630 |
|
6.7% |
|
0.0% |
|
6.7% |
|
0.4% |
|
7.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations |
|
(173) |
|
|
(163) |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
Total Global |
$ |
13,184 |
|
$ |
12,673 |
|
2.6% |
|
0.9% |
|
3.5% |
|
0.5% |
|
4.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Prior period amounts have been reclassified to conform to the current period presentation. |
|||||||||||||||
|
Exhibit B |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
2025 Fourth Quarter and Full Year |
||||||||||||||||
|
Reconciliation of reported GAAP net income and diluted EPS attributable to |
||||||||||||||||
|
to non-GAAP net income and diluted EPS attributable to |
||||||||||||||||
|
(in millions, except per share data) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter |
|
|
|
Full Year |
|
|||||||||
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
% |
|
|
|
|
2025 |
|
|
2024 |
|
Growth |
|
|
|
2025 |
|
|
2024 |
Growth |
|
|
Net income attributable to |
$ |
101 |
|
$ |
94 |
|
7.9 |
% |
|
$ |
398 |
|
$ |
390 |
2.2 |
% |
|
Diluted EPS attributable to |
$ |
0.85 |
|
$ |
0.74 |
|
14.9 |
% |
|
$ |
3.27 |
|
$ |
3.05 |
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments, net of tax and attribution to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and related costs (1) |
$ |
14 |
|
$ |
28 |
|
|
|
|
$ |
72 |
|
$ |
79 |
|
|
|
Acquisition intangible amortization (2) |
|
28 |
|
|
27 |
|
|
|
|
|
109 |
|
|
112 |
|
|
|
Cyber incident-insurance proceeds, net of third-party advisory expenses (3) |
|
- |
|
|
(15) |
|
|
|
|
|
(15) |
|
|
(23) |
|
|
|
Impairment of capitalized assets (4) |
|
- |
|
|
6 |
|
|
|
|
|
- |
|
|
6 |
|
|
|
Change in contingent consideration (5) |
|
(5) |
|
|
7 |
|
|
|
|
|
(2) |
|
|
35 |
|
|
|
Litigation settlements (6) |
|
2 |
|
|
- |
|
|
|
|
|
4 |
|
|
4 |
|
|
|
Costs associated with shareholder advisory matters and select value creation consulting costs (7) |
|
9 |
|
|
2 |
|
|
|
|
|
27 |
|
|
2 |
|
|
|
Impairment of intangible assets (8) |
|
11 |
|
|
- |
|
|
|
|
|
12 |
|
|
- |
|
|
|
Non-GAAP adjustments to net income |
$ |
59 |
|
$ |
55 |
|
|
|
|
$ |
207 |
|
$ |
215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to |
$ |
160 |
|
$ |
149 |
|
6.6 |
% |
|
$ |
605 |
|
$ |
605 |
(0.1) |
% |
|
Non-GAAP diluted EPS attributable to |
$ |
1.34 |
|
$ |
1.19 |
|
12.6 |
% |
|
$ |
4.97 |
|
$ |
4.74 |
4.9 |
% |
Management believes that non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance and allow for greater transparency with respect to key metrics used by management in operating our business. These non-GAAP financial measures are presented solely for informational and comparative purposes and should not be regarded as a replacement for corresponding, similarly captioned, GAAP measures. Net income growth rates are based on actual values and may not recalculate due to rounding. Amounts may not sum due to rounding.
|
(1) |
Restructuring and Related Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
The following table presents details of our restructuring and related costs: |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
Fourth Quarter |
|
|
|
Full Year |
|||||||
|
|
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
|
Restructuring and related costs - pre-tax, as reported |
$ |
23 |
|
$ |
37 |
|
|
$ |
105 |
|
|
110 |
|
|
|
Income tax benefit |
|
(2) |
|
|
(7) |
|
|
|
(23) |
|
|
(25) |
|
|
|
Amount attributable to noncontrolling interests |
|
(7) |
|
|
(2) |
|
|
|
(10) |
|
|
(6) |
|
|
|
Restructuring and related costs, net |
$ |
14 |
|
$ |
28 |
|
|
$ |
72 |
|
$ |
79 |
|
|
(2) |
Acquisition Intangible Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
The following table presents details of amortization of acquired intangible assets: |
|
|
|
|
|
|
|
||||||
|
|
|
|
Fourth Quarter |
|
|
|
Full Year |
|||||||
|
|
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
|
Acquisition intangible amortization - pre-tax, as reported |
$ |
46 |
|
$ |
44 |
|
|
$ |
179 |
|
|
184 |
|
|
|
Income tax benefit |
|
(12) |
|
|
(11) |
|
|
|
(45) |
|
|
(46) |
|
|
|
Amount attributable to noncontrolling interests |
|
(6) |
|
|
(6) |
|
|
|
(25) |
|
|
(26) |
|
|
|
Acquisition intangible amortization, net |
$ |
28 |
|
$ |
27 |
|
|
$ |
109 |
|
$ |
112 |
|
|
(3) |
Represents cyber insurance proceeds, net of one time professional and other fees related to remediation of our Q4 2023 cyber incident. During Q1 2025, we received insurance proceeds of |
|
(4) |
Represents impairment of certain capitalized asset costs of |
|
(5) |
Represents a change in the fair value of contingent consideration of |
|
(6) |
Represents settlement amounts for litigation at one of our businesses during Q4 2025 and YTD 20205 as well as certain opioid related lawsuits during YTD 2025. Represents YTD 2024 settlement amounts for litigation related to the |
|
(7) |
Represents costs associated with shareholder advisory matters and select value creation consulting costs of |
|
(8) |
The following table presents details of impairment charges recorded in relation to certain intangible assets: |
|
|
|
|
|
Fourth Quarter |
|
|
|
Full Year |
|
|
|
|
|
2025 |
|
|
|
2025 |
|
|
Impairment charges - pre-tax, as reported |
|
$ |
15 |
|
|
$ |
16 |
|
|
Income tax benefit |
|
|
(3) |
|
|
|
(3) |
|
|
Amount attributable to noncontrolling interests |
|
|
(1) |
|
|
|
(1) |
|
|
Impairment charges, net |
|
$ |
11 |
|
|
$ |
12 |
|
|
|
|
|
|
|
|
|
|
|
Exhibit C |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
||||||||||||
|
2025 Fourth Quarter and Full Year |
||||||||||||
|
Reconciliation of reported GAAP net income to Adjusted EBITDA |
||||||||||||
|
(in millions) |
||||||||||||
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Fourth Quarter |
|
Full Year |
||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Net income attributable to |
$ |
101 |
$ |
94 |
$ |
398 |
|
390 |
||||
|
Income attributable to noncontrolling interests |
|
2 |
|
2 |
|
21 |
|
8 |
||||
|
Net income (GAAP) |
|
103 |
|
96 |
|
419 |
|
398 |
||||
|
Definitional adjustments: |
|
|
|
|
|
|
|
|
||||
|
Interest income |
|
(9) |
|
(6) |
|
(33) |
|
(24) |
||||
|
Interest expense |
|
39 |
|
35 |
|
150 |
|
131 |
||||
|
Income taxes |
|
32 |
|
31 |
|
126 |
|
128 |
||||
|
Depreciation and amortization |
|
82 |
|
76 |
|
311 |
|
297 |
||||
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||
|
Restructuring and related costs |
|
23 |
|
37 |
|
105 |
|
110 |
||||
|
Cyber incident-insurance proceeds, net of third-party advisory expenses |
|
- |
|
(20) |
|
(20) |
|
(31) |
||||
|
Impairment of capitalized assets |
|
- |
|
12 |
|
- |
|
12 |
||||
|
Impairment of intangible assets |
|
15 |
|
1 |
|
16 |
|
1 |
||||
|
Change in contingent consideration |
|
(6) |
|
7 |
|
(2) |
|
45 |
||||
|
Costs associated with shareholder advisory matters and select value creation consulting costs |
|
12 |
|
2 |
|
36 |
|
2 |
||||
|
Litigation settlements |
|
2 |
|
- |
|
5 |
|
5 |
||||
|
Other adjustments: |
|
|
|
|
|
|
|
|
||||
|
Equity in earnings of affiliates, net of tax |
|
(2) |
|
(1) |
|
(12) |
|
(13) |
||||
|
Adjusted EBITDA (non-GAAP) |
$ |
291 |
$ |
270 |
$ |
1,101 |
$ |
1,061 |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Adjusted EBITDA is a non-GAAP measure that we calculate in the manner reflected on Exhibit C. We define Adjusted EBITDA as net income, excluding (i) net income attributable to noncontrolling interests, (ii) interest income and expense, (iii) income taxes, (iv) depreciation and amortization, (v) restructuring and related costs, (vi) cyber incident-insurance proceeds, net of third-party advisory expenses, (vii) impairment of capitalized assets, (viii) impairment of intangible assets, (ix) change in contingent consideration, (x) costs associated with shareholder advisory matters and select value creation consulting costs, (xi) litigation settlements and (xii) equity in earnings of affiliates, net of tax. Amounts may not sum due to rounding. |
||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260222872042/en/
Investors
Ronald N. South
Senior Vice President and Chief Financial Officer
ronald.south@henryschein.com
(631) 843-5500
Vice President, Investor Relations and Strategic Financial Project Officer
graham.stanley@henryschein.com
(631) 843-5500
Media
Vice President,
timothy.vassilakos@henryschein.com
(516) 510-0926
Source: