← Back to HSIC filing summaryThis is the extracted source text from the SEC filing. Formatting may differ from the original document.
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
June 27,
December 27,
2026
2025
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
157
$
156
Accounts receivable, net of allowance for credit losses of $
97
and $
90
(1)
1,763
1,651
Inventories, net
2,059
2,002
Prepaid expenses and other
621
655
Total current assets
4,600
4,464
Property and equipment, net
618
621
Operating lease right-of-use assets
322
301
Goodwill
4,272
4,213
Other intangibles, net
965
1,018
Investments and other
604
598
Total assets
$
11,381
$
11,215
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND
STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable
$
1,135
$
1,154
Bank credit lines
1,024
764
Current maturities of long-term debt
138
33
Operating lease liabilities
76
78
Accrued expenses:
Payroll and related
307
340
Taxes
199
179
Other
609
680
Total current liabilities
3,488
3,228
Long-term debt (1)
2,300
2,310
Deferred income taxes
153
146
Operating lease liabilities
275
251
Other liabilities
442
486
Total liabilities
6,658
6,421
Redeemable noncontrolling interests
906
895
Commitments and contingencies
(nil)
(nil)
Stockholders' equity:
Preferred stock, $
0.01
par value,
1,000,000
shares authorized,
none
outstanding
-
-
Common stock, $
0.01
par value,
480,000,000
shares authorized,
111,916,222
issued and outstanding on June 27, 2026 and
115,771,149
issued and outstanding on December 27, 2025
1
1
Additional paid-in capital
140
177
Retained earnings
3,200
3,293
Accumulated other comprehensive loss
(184)
(226)
Total Henry Schein, Inc. stockholders' equity
3,157
3,245
Noncontrolling interests
660
654
Total stockholders' equity
3,817
3,899
Total liabilities, redeemable noncontrolling
interests and stockholders' equity
$
11,381
$
11,215
(1)
Amounts presented include balances held by our consolidated variable interest entity (“VIE”).
At June 27, 2026 and December 27,
2025, amounts include trade accounts receivable of $
526
million and $
491
million, respectively, and long-term debt of $
430
million
and $
390
million, respectively.
See
Note 1 – Basis of Presentation
for further information.
Table of Contents
See accompanying notes.
4
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF INCOME
(in millions,
except share and per share data)
(unaudited)
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Net sales
$
3,458
$
3,240
$
6,826
$
6,408
Cost of sales
2,357
2,224
4,655
4,392
Gross profit
1,101
1,016
2,171
2,016
Operating expenses:
Selling, general and administrative
831
778
1,640
1,516
Depreciation and amortization
70
64
137
126
Restructuring and related costs
29
23
41
48
Operating income
171
151
353
326
Other income (expense):
Interest income
8
9
15
15
Interest expense
(43)
(38)
(82)
(73)
Other, net
1
(1)
1
(2)
Income before taxes, equity in earnings of affiliates and
noncontrolling interests
137
121
287
266
Income taxes
(34)
(31)
(72)
(66)
Equity in earnings (loss) of affiliates, net of tax
(1)
4
(1)
7
Net income
102
94
214
207
Less: Net income attributable to noncontrolling interests
(8)
(8)
(13)
(11)
Net income attributable to Henry Schein, Inc.
$
94
$
86
$
201
$
196
Earnings per share attributable to Henry Schein, Inc.:
Basic
$
0.83
$
0.71
$
1.76
$
1.59
Diluted
$
0.82
$
0.70
$
1.74
$
1.58
Weighted-average common
shares outstanding:
Basic
113,451,329
121,927,867
114,194,349
122,852,702
Diluted
114,390,366
122,636,948
115,238,506
123,739,381
Table of Contents
See accompanying notes.
5
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Net income
$
102
$
94
$
214
$
207
Other comprehensive income, net of tax:
Foreign currency translation gain
5
133
37
209
Unrealized gain (loss) from hedging activities
1
(21)
9
(26)
Other comprehensive income, net of tax
6
112
46
183
Comprehensive income
108
206
260
390
Comprehensive income attributable to noncontrolling interests:
Net income
(8)
(8)
(13)
(11)
Foreign currency translation gain
(1)
(22)
(4)
(31)
Comprehensive income attributable to noncontrolling
interests
(9)
(30)
(17)
(42)
Comprehensive income attributable to Henry Schein, Inc.
$
99
$
176
$
243
$
348
Table of Contents
See accompanying notes.
6
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN
STOCKHOLDERS’ EQUITY
(in millions, except share data)
(unaudited)
Accumulated
Common Stock
Additional
Other
Total
$0.01 Par Value
Paid-in
Retained
Comprehensive
Noncontrolling
Stockholders'
Shares
Amount
Capital
Earnings
Income (Loss)
Interests
Equity
Balance, March 28, 2026
114,424,682
$
1
$
167
$
3,287
$
(189)
$
653
$
3,919
Net income (excluding $
1
attributable to Redeemable
noncontrolling interests)
-
-
-
94
-
7
101
Foreign currency translation gain (excluding gain of $
1
attributable to Redeemable noncontrolling interests)
-
-
-
-
4
-
4
Unrealized gain from hedging activities,
net of tax of $
0
-
-
-
-
1
-
1
Change in fair value of redeemable securities
-
-
(16)
-
-
-
(16)
Noncontrolling interests and adjustments related to
business acquisitions and contingent consideration
-
-
(2)
-
-
-
(2)
Repurchase and retirement of common stock
(2,608,260)
-
(21)
(181)
-
-
(202)
Stock issued upon exercise of stock options
9,732
-
1
-
-
-
1
Stock-based compensation expense
111,705
-
13
-
-
-
13
Shares withheld for payroll taxes
(21,843)
-
(2)
-
-
-
(2)
Settlement of stock-based compensation awards
206
-
-
-
-
-
-
Balance, June 27, 2026
111,916,222
$
1
$
140
$
3,200
$
(184)
$
660
$
3,817
Accumulated
Common Stock
Additional
Other
Total
$0.01 Par Value
Paid-in
Retained
Comprehensive
Noncontrolling
Stockholders'
Shares
Amount
Capital
Earnings
Income / (Loss)
Interests
Equity
Balance, March 29, 2025
122,243,683
$
1
$
-
$
3,626
$
(317)
$
644
$
3,954
Net income (excluding $
1
attributable to Redeemable
noncontrolling interests)
-
-
-
86
-
7
93
Foreign currency translation gain (excluding gain of $
21
attributable to Redeemable noncontrolling interests)
-
-
-
-
111
1
112
Unrealized loss from hedging activities,
net of tax benefit of $
8
-
-
-
-
(21)
-
(21)
Distributions to noncontrolling shareholders
-
-
-
-
-
(7)
(7)
Purchase of noncontrolling interests
-
-
(1)
-
-
(1)
(2)
Change in fair value of redeemable securities
-
-
(10)
-
-
-
(10)
Noncontrolling interests and adjustments related to
business acquisitions and contingent consideration
-
-
-
-
-
(1)
(1)
Issuance of common stock
3,285,152
-
250
-
-
-
250
Repurchase and retirement of common stock
(3,657,832)
-
(61)
(227)
-
-
(288)
Stock issued upon exercise of stock options
3,741
-
-
-
-
-
-
Stock-based compensation expense
26,096
-
11
-
-
-
11
Shares withheld for payroll taxes
(5,807)
-
(3)
-
-
-
(3)
Settlement of stock-based compensation awards
12
-
-
-
-
-
-
Balance, June 28, 2025
121,895,045
$
1
$
186
$
3,485
$
(227)
$
643
$
4,088
Table of Contents
See accompanying notes.
7
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN
STOCKHOLDERS' EQUITY
(in millions, except share data)
(unaudited)
Accumulated
Common Stock
Additional
Other
Total
$0.01 Par Value
Paid-in
Retained
Comprehensive
Noncontrolling
Stockholders'
Shares
Amount
Capital
Earnings
Income / (Loss)
Interests
Equity
Balance, December 27, 2025
115,771,149
$
1
$
177
$
3,293
$
(226)
$
654
$
3,899
Net income (excluding $
0
attributable to Redeemable
noncontrolling interests)
-
-
-
201
-
13
214
Foreign currency translation gain (excluding gain of $
4
-
-
-
-
-
-
attributable to Redeemable noncontrolling interests)
-
-
-
-
33
-
33
Unrealized gain from hedging activities,
-
-
-
-
-
-
net of tax of $
3
-
-
-
-
9
-
9
Net distributions to noncontrolling shareholders
-
-
-
-
-
(7)
(7)
Change in fair value of redeemable securities
-
-
(34)
-
-
-
(34)
Noncontrolling interests and adjustments related to
-
-
-
-
-
-
business acquisitions and contingent consideration
-
-
26
-
-
-
26
Repurchase and retirement of common stock
(4,218,246)
-
(34)
(294)
-
-
(328)
Stock issued upon exercise of stock options
26,302
-
2
-
-
-
2
Stock-based compensation expense
494,745
-
16
-
-
-
16
Shares withheld for payroll taxes
(154,677)
-
(13)
-
-
-
(13)
Settlement of stock-based compensation awards
(3,051)
-
-
-
-
-
-
Balance, June 27, 2026
111,916,222
$
1
$
140
$
3,200
$
(184)
$
660
$
3,817
Accumulated
Common Stock
Additional
Other
Total
$0.01 Par Value
Paid-in
Retained
Comprehensive
Noncontrolling
Stockholders'
Shares
Amount
Capital
Earnings
Income / (Loss)
Interests
Equity
Balance, December 28, 2024
124,155,884
$
1
$
-
$
3,771
$
(379)
$
638
$
4,031
Net income (excluding loss of $
1
attributable to Redeemable
noncontrolling interests)
-
-
-
196
-
12
208
Foreign currency translation gain (excluding gain of $
29
attributable to Redeemable noncontrolling interests)
-
-
-
-
178
2
180
Unrealized loss from hedging activities,
net of tax benefit of $
9
-
-
-
-
(26)
-
(26)
Pension adjustment gain, net of tax of $
1
-
-
-
-
-
-
-
Distributions to noncontrolling shareholders
-
-
-
-
-
(7)
(7)
Purchase of noncontrolling interests
-
-
(1)
-
-
(1)
(2)
Change in fair value of redeemable securities
-
-
(38)
-
-
-
(38)
Noncontrolling interests and adjustments related to
business acquisitions and contingent consideration
-
-
(60)
-
-
(1)
(61)
Issuance of common stock
3,285,152
-
250
-
-
-
250
Repurchase and retirement of common stock
(5,913,317)
-
(82)
(368)
-
-
(450)
Stock issued upon exercise of stock options
14,092
-
1
-
-
-
1
Stock-based compensation expense
546,481
-
16
-
-
-
16
Shares withheld for payroll taxes
(193,300)
-
(14)
-
-
-
(14)
Settlement of stock-based compensation awards
53
-
-
-
-
-
-
Transfer of charges in excess of
capital
-
-
114
(114)
-
-
-
Balance, June 28, 2025
121,895,045
$
1
$
186
$
3,485
$
(227)
$
643
$
4,088
Table of Contents
See accompanying notes.
8
HENRY SCHEIN, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(in millions)
(unaudited)
Six Months Ended
June 27,
June 28,
2026
2025
Cash flows from operating activities:
Net income
$
214
$
207
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization
165
149
Impairment charge on intangible assets
-
1
Non-cash restructuring and related charges
4
3
Stock-based compensation expense
16
16
Provision for losses on trade and other accounts receivable
8
5
Benefit from deferred income taxes
(8)
(7)
Equity in (earnings) losses of affiliates
1
(7)
Distributions from equity affiliates
4
8
Changes in unrecognized tax benefits
(4)
(1)
Other
(21)
(31)
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable
(116)
(100)
Inventories
(49)
(29)
Other current assets
10
37
Accounts payable and accrued expenses
(79)
(94)
Net cash provided by operating activities
145
157
Cash flows from investing activities:
Purchases of property and equipment
(55)
(63)
Payments related to equity investments and business acquisitions,
net of cash acquired
(30)
(101)
Proceeds from loan to affiliate
2
2
Capitalized software costs
(30)
(26)
Other
(15)
(9)
Net cash used in investing activities
(128)
(197)
Cash flows from financing activities:
Net change in bank credit lines
261
248
Proceeds from issuance of long-term debt
144
244
Principal payments for long-term debt
(50)
(21)
Debt issuance costs
-
(2)
Issuance of common stock
-
250
Proceeds from issuance of stock upon exercise of stock options
2
1
Payments for repurchases and retirement of common stock
(325)
(447)
Payments for taxes related to shares withheld for employee taxes
(12)
(14)
Distributions to noncontrolling shareholders
(22)
(18)
Payments for contingent consideration
(4)
(19)
Acquisitions of noncontrolling interests in subsidiaries
(42)
(77)
Net cash provided by (used in) financing activities
(48)
145
Effect of exchange rate changes on cash and cash equivalents
32
(82)
Net change in cash and cash equivalents
1
23
Cash and cash equivalents, beginning of period
156
122
Cash and cash equivalents, end of period
$
157
$
145
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
9
Note 1 – Basis of Presentation
Our condensed consolidated financial statements include the accounts of Henry
Schein, Inc. and all of our
controlled subsidiaries and VIE (“we,” “us” and “our”).
All intercompany accounts and transactions are eliminated
in consolidation.
Investments in unconsolidated affiliates for which we have the ability to influence
the operating
or financial decisions are accounted for under the equity method.
Our accompanying unaudited condensed consolidated financial statements
have been prepared in accordance with
accounting principles generally accepted in the United States
(“U.S. GAAP”) for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the
information and footnote disclosures required by U.S. GAAP for complete
financial statements.
The unaudited condensed consolidated financial statements should
be read in conjunction with the audited
consolidated financial statements and notes to the consolidated financial
statements contained in our Annual Report
on Form 10-K for the year ended December 27, 2025 and with the information
contained in our other publicly-
available filings with the Securities and Exchange Commission.
The condensed consolidated financial statements
reflect all adjustments considered necessary for a fair presentation of
the consolidated results of operations and
financial position for the interim periods presented.
All such adjustments are of a normal recurring nature.
The preparation of consolidated financial statements in conformity with
accounting principles generally accepted in
the United States requires us to make estimates and assumptions that
affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported
amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
The results of operations for the three and six months ended June 27,
2026 are not necessarily indicative of the
results to be expected for any other interim period or for the year ending
December 26, 2026.
Our condensed consolidated financial statements reflect estimates and
assumptions made by us that affect, among
other things, our goodwill, long-lived asset and definite-lived intangible
asset valuation; inventory valuation; equity
investment valuation; assessment of the annual effective tax rate; valuation of
deferred income taxes and income
tax contingencies; the allowance for credit losses; fair value of contingent
consideration; hedging activity; supplier
rebates; measurement of compensation cost for certain share-based
performance awards and cash bonus plans; and
pension plan assumptions.
The primary beneficiary of a VIE is required to consolidate the assets and
liabilities of the VIE.
We are deemed to
be the primary beneficiary of the VIE when we have the power to direct activities
that most significantly affect its
economic performance and have the obligation to absorb the majority of
its losses or the right to receive benefits
that could potentially be significant to the VIE.
In determining whether we are the primary beneficiary, we
consider factors such as ownership interest, debt investments, management
representation, authority to control
decisions, and contractual and substantive participating rights of each party.
For this VIE, related to our U.S. trade
accounts receivable securitization as discussed in
Note 7 – Debt
,
the trade accounts receivable transferred to the
VIE are pledged as collateral to the related debt.
The VIE’s creditors have recourse to us for losses on these trade
accounts receivable.
At June 27, 2026 and December 27, 2025, certain trade accounts
receivable that can only be
used to settle obligations of this VIE were $
526
million and $
491
million, respectively, and the liabilities of this
VIE where the creditors have recourse to us were $
430
million and $
390
million, respectively.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
10
Note 2 – Significant Accounting Policies,
Accounting Pronouncements Recently Adopted and Recently
Issued
Accounting Pronouncements
Significant Accounting Policies
There have been no material changes in our significant accounting policies during
the three and six months ended
June 27, 2026, as compared to the significant accounting policies described
in Item 8 of our Annual Report on
Form 10-K for the year ended December 27, 2025.
Accounting Pronouncements Recently Adopted
In July 2025, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
2025-05, “
Financial Instruments - Credit Losses (Subtopic 326): Measurement of Credit Losses for Accounts
Receivable and Contract Assets,
” which introduces a practical expedient permitting an entity
to assume that
conditions at the balance sheet date remain unchanged throughout the
remaining life of the asset when estimating
expected credit losses on current accounts receivable and current contract
assets under Topic 606 -
Revenue from
Contracts with Customers
.
We adopted this ASU during fiscal year 2026 and elected to apply the practical
expedient.
The adoption did not have a material impact on our consolidated financial
statements.
Recently Issued Accounting Pronouncements
In May 2026, the FASB issued ASU 2026-02, “
Environmental Credits and Environmental Credit Obligations
(Topic 818)
,” which establishes recognition, measurement, presentation, and disclosure
requirements for
environmental credits and related environmental credit obligations.
This ASU is effective for annual reporting
periods beginning after December 15, 2027, and interim reporting periods
within those annual reporting periods,
with early adoption permitted.
Upon adoption, the guidance will be applied retrospectively.
We do not expect the
adoption of this ASU to have a material impact on our consolidated
financial statements.
In December 2025, the FASB issued ASU 2025-11, “
Interim Reporting (Topic 270): Narrow-Scope
Improvements
,” which is intended to improve navigability of the guidance in Topic 270, Interim Reporting, and
clarify when it applies.
The ASU also addresses the form and content of such financial
statements and interim
disclosure requirements, and establishes a principle under which an entity
must disclose events since the end of the
last annual reporting period that have a material impact on the entity.
This ASU is effective for annual reporting
periods beginning after December 15, 2027, and interim reporting periods
within those annual reporting periods,
with early adoption permitted.
We are currently evaluating the impact that ASU 2025-11 will have on our
consolidated financial statements and related disclosures.
In December 2025, the FASB issued ASU 2025-10, “
Government Grants (Topic 832) - Accounting for Government
Grants Received by Business Entities,
” which establishes guidance on the recognition, measurement, and
presentation of government grants received by business entities.
This ASU is effective for annual reporting periods
beginning after December 15, 2028, and interim reporting periods within
those annual reporting periods, with early
adoption permitted.
We do not believe that ASU 2025-10 will have a material impact on our consolidated financial
statements and related disclosures.
In November 2025, the FASB issued ASU 2025-09, “
Derivatives and Hedging (Topic 815): Hedge Accounting
Improvements,
” which is intended to more closely align financial reporting with
the economics of entities’ risk
management activities, including expanded eligibility of forecasted
transactions, additional flexibility in measuring
hedge effectiveness, and clarifications related to hedging non-financial items.
This ASU is effective for annual
reporting periods beginning after December 15, 2026, and interim reporting
periods within those annual reporting
periods, with early adoption permitted, and should be applied prospectively.
We are currently evaluating the
impact that ASU 2025-09 will have on our consolidated financial statements
and related disclosures.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
11
In September 2025, the FASB issued ASU 2025-06, “
Intangibles - Goodwill and Other - Internal-Use Software
(Subtopic 350-40): Targeted Improvements
to the Accounting for Internal-Use Software
,” which removes all
references to software development project stages.
The ASU requires entities to begin capitalizing software costs
when management authorizes and commits to funding the software project,
and it is probable that the project will
be completed and the software will be used for its intended purpose.
This ASU is effective for annual reporting
periods beginning after December 15, 2027, and interim reporting periods
within those annual reporting periods,
with early adoption permitted.
Upon adoption, the guidance can be applied prospectively, retrospectively, or with a
modified transition approach.
We are currently evaluating the impact that ASU 2025-06 will have on our
consolidated financial statements.
In November 2024, the FASB issued ASU 2024-03, “
Income Statement - Reporting Comprehensive Income -
Expense Disaggregation Disclosure (Subtopic 220-40)
:
Disaggregation of Income Statement Expenses
,” which
requires additional disclosure about the specific expense categories in
the notes to financial statements at interim
and annual reporting periods.
The amendments in this ASU do not change or remove current
expense disclosure
requirements, but affect where this information appears in the notes to financial statements.
This ASU is effective
for annual reporting periods beginning after December 15, 2026, and
interim reporting periods beginning after
December 15, 2027, with early adoption permitted.
Upon adoption, the guidance can be applied prospectively
or
retrospectively.
We are currently evaluating the impact that ASU 2024-03 will have on our consolidated financial
statements.
Note 3 – Net Sales from Contracts with Customers
Net sales are recognized in accordance with policies disclosed in Item
8 of our Annual Report on Form 10-K for
the year ended December 27, 2025.
Disaggregation of Net Sales
The following table disaggregates our net sales by reportable segment:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Net Sales:
Global Distribution and Value
-Added Services
Global Dental merchandise
$
1,337
$
1,218
$
2,629
$
2,403
Global Dental equipment
456
439
873
823
Global Value
-added services
61
58
118
110
Global Dental
1,854
1,715
3,620
3,336
Global Medical
1,057
1,016
2,130
2,071
Total Global Distribution
and Value
-Added Services
2,911
2,731
5,750
5,407
Global Specialty Products
419
386
816
753
Global Technology
181
167
354
329
Eliminations
(53)
(44)
(94)
(81)
Total
$
3,458
$
3,240
$
6,826
$
6,408
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
12
Contract Liabilities
The following table presents our contract liabilities:
As of
June 27,
December 27,
June 28,
December 28,
Description
2026
2025
2025
2024
Current contract liabilities
$
80
$
81
$
83
$
81
Non-current contract liabilities
8
9
9
8
Total contract
liabilities
$
88
$
90
$
92
$
89
During the six months ended June 27, 2026, we recognized $
52
million in net sales that had been previously
deferred at December 27, 2025.
During the six months ended June 28, 2025, we recognized $
53
million in net sales
that were previously deferred at December 28, 2024.
Current contract liabilities are included in accrued expenses:
other and the non-current contract liabilities are included in other liabilities within
our condensed consolidated
balance sheets.
Note 4
–
Segment Data
We conduct our business through
three
reportable segments
: (i) Global Distribution and Value-Added Services; (ii)
Global Specialty Products; and (iii) Global Technology.
We aggregate operating segments into these reportable segments based on economic similarities, the nature of their
products, customer base and methods of distribution.
Global Distribution and Value-Added Services includes distribution to the global dental and medical markets of
national brand and corporate brand merchandise, as well as equipment and related
technical services.
This segment
also includes value-added services such as financial services, continuing
education services, consulting and other
services.
This segment also markets and sells under our own corporate brand
a portfolio of cost-effective, high-
quality consumable merchandise.
Global Specialty Products includes manufacturing, marketing
and sales of dental
implant and biomaterial products; and endodontic, orthodontic and orthopedic
products and other health care-
related products and services.
Global Technology includes development and distribution of practice management
software, e-services and other products, which are distributed to health
care providers.
Our organizational structure also includes Corporate, which consists primarily of
income and expenses associated
with support functions and projects.
Our chief operating decision maker (“CODM”) is our Chief Executive
Officer (“CEO”).
Our CODM uses adjusted
operating income as the profitability metric for purposes of making decisions
about allocation of resources to each
segment and assessing performance of each segment.
Adjusted operating income provides a measure of our
underlying segment results that is in line with our approach to risk and performance
management.
We define
adjusted operating income as operating income adjusted to exclude
(a) direct cybersecurity costs and related
insurance recovery proceeds, (b) amortization of acquisition intangibles, (c) organizational
restructuring and related
expenses, (d) impairment of intangible assets, (e) changes in fair value of
contingent consideration, (f) litigation
settlements, and (g) costs associated with shareholder advisory
matters and select implementation related value
creation consulting costs.
These adjustments are: (i) non-cash or non-recurring in nature; (ii) not
allocable or
controlled by the segment; or (iii) not tied to the operational performance
of the segment.
Assets by segment are
not a measure used to assess the performance of the Company by CODM and
thus are not reported in our
disclosures.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
13
Segment adjusted operating income is presented in the following
table to reconcile to operating income as
presented on the condensed consolidated statement of income.
The reconciliation from operating income to income
before taxes and equity in earnings of affiliates is presented on our condensed consolidated
statements of income.
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Gross Sales:
Global Distribution and Value
-Added Services
(1)
$
2,911
$
2,731
$
5,750
$
5,407
Global Specialty Products
(2)
419
386
816
753
Global Technology
(3)
181
167
354
329
Total Gross Sales
3,511
3,284
6,920
6,489
Less: Eliminations:
Global Distribution and Value
-Added Services
(6)
(4)
(9)
(8)
Global Specialty Products
(47)
(40)
(85)
(73)
Global Technology
-
-
-
-
Total Eliminations
(53)
(44)
(94)
(81)
Net Sales:
Global Distribution and Value
-Added Services
2,905
2,727
5,741
5,399
Global Specialty Products
372
346
731
680
Global Technology
181
167
354
329
Total Net Sales
3,458
3,240
6,826
6,408
Segment Cost of Sales:
(4)
Global Distribution and Value
-Added Services
2,167
2,043
4,274
4,038
Global Specialty Products
186
175
363
336
Global Technology
55
53
109
105
Segment Operating Expenses:
(5)
Global Distribution and Value
-Added Services
563
529
1,112
1,043
Global Specialty Products
171
159
333
309
Global Technology
77
69
150
137
Operating Income:
Global Distribution and Value
-Added Services
181
159
364
326
Global Specialty Products
62
52
120
108
Global Technology
49
45
95
87
Total Segment Operating Income
292
256
579
521
Corporate, net
(42)
(31)
(76)
(66)
Adjustments
(6)
(79)
(74)
(150)
(129)
Total Operating Income
$
171
$
151
$
353
$
326
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Depreciation and Amortization:
Global Distribution and Value
-Added Services
$
7
$
7
$
14
$
13
Global Specialty Products
9
9
18
17
Global Technology
11
9
21
17
Total Segment Depreciation and Amortization
27
25
53
47
Corporate
11
7
21
15
Acquisition intangible amortization within
adjustments
(6)
46
44
91
87
Total Depreciation and Amortization
$
84
$
76
$
165
$
149
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
14
(1)
Global Distribution and Value
-Added Services: Includes distribution of infection-control products, handpieces, preventatives,
impression materials, composites, anesthetics, teeth, gypsum, acrylics, articulators, abrasives, personal protective equipment
(“PPE”) products,
branded and generic pharmaceuticals, vaccines, surgical products, diagnostic tests, dental chairs, delivery units
and lights, digital dental laboratories, X-ray supplies and equipment, high-tech and digital restoration equipment, equipment repair
services, financial services on a non-recourse basis, continuing education services for practitioners, consulting and other services.
This segment also markets and sells under our own corporate brand a portfolio of cost-effective, high-quality consumable
merchandise.
(2)
Global Specialty Products: Includes manufacturing, marketing and sales of dental implant and biomaterial products; and
endodontic, orthodontic and orthopedic products and other health care-related products and services.
(3)
Global Technology: Includes development and distribution of practice management software, e-services and other products, which
are distributed to health care providers.
(4)
Cost of goods sold in our Global Distribution and Value-Added Services segment and our Global Specialty Products segment
includes product cost and inbound and outbound freight charges.
Cost of goods sold in our Global Technology segment consists
primarily of software development and third-party provider costs, including technology use and hosting fees.
(5)
Significant segment operating expenses for our reportable segments and Corporate include primarily compensation costs, and to a
lesser extent, rent, depreciation and maintenance costs related to operating our facilities.
(6)
Adjustments represent items excluded from segment operating income to enable comparison of financial results between periods.
The following table presents a breakdown of such adjustments:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Adjustments:
Restructuring and related costs
$
(29)
$
(23)
$
(41)
$
(48)
Acquisition intangible amortization
(46)
(44)
(91)
(87)
Cyber incident-insurance proceeds, net of third-party advisory
expenses
-
-
-
20
Change in contingent consideration
2
-
1
2
Litigation settlements
-
(1)
-
(1)
Impairment of intangible assets
-
-
-
(1)
Costs associated with shareholder advisory matters and select
implementation related value creation consulting costs
(6)
(6)
(19)
(14)
Total adjustments
$
(79)
$
(74)
$
(150)
$
(129)
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
15
Note 5
–
Business Acquisitions
Our acquisition strategy is focused on investments in companies, including
high growth high margin businesses
aligned with our BOLD+1 strategy, that add new customers and sales teams, increase our geographic footprint
(whether entering a new country, such as emerging markets, or building scale where we have already invested in
businesses), and finally, those that enable us to access new products and technologies.
2026 Acquisitions
During the six months ended June 27, 2026, we acquired companies
within the Global Distribution and Value-
Added Services and Global Specialty Products segments.
Our acquired ownership interest in these companies
ranged from
90
% to
100
%.
The following table aggregates the preliminary estimated fair value, as of
the date of the acquisition, of
consideration paid and net assets acquired for acquisitions during the six months
ended June 27, 2026:
Preliminary
Allocation as of
June 27, 2026
Acquisition consideration:
Cash
$
26
Deferred consideration
5
Subsidiary common equity issued to sellers
23
Fair value of previously held equity method investments
32
Redeemable noncontrolling interests
7
Total consideration
$
93
Identifiable assets acquired and liabilities assumed:
Current assets
$
9
Intangible assets
35
Other noncurrent assets
4
Current liabilities
(4)
Deferred income taxes
(6)
Other noncurrent liabilities
(1)
Total identifiable
net assets
37
Goodwill
56
Total net assets acquired
$
93
The accounting for acquisitions in the six months ended June 27, 2026 has not been
completed in several areas,
including, but not limited to, pending assessment of certain assets and certain
liabilities, primarily including
deferred income taxes.
Goodwill is a result of the synergies and cross-selling opportunities that these acquisitions
are expected to provide
for us, as well as the expected growth potential.
The majority of the acquired goodwill is not deductible
for tax
purposes.
The following table summarizes the intangible assets acquired during the six
months ended June 27, 2026:
Weighted Average
2026
Useful Lives (in years)
Customer relationships and lists
$
31
7
Trademarks / Tradenames
4
5
Total
$
35
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
16
During the six months ended June 27, 2026, in connection with acquisitions
of controlling interests of affiliates, we
recognized a gain of approximately $
11
million related to the remeasurement to fair value of our previously
held
equity investment,
recognized during the first quarter.
Such gain was calculated using a discounted cash flow
model based on Level 3 inputs, as defined in
Note 6 – Fair Value Measurements
,
which was recorded in
selling, general and administrative
in the condensed consolidated statements of income.
The impact of these acquisitions, individually and in the aggregate, was
not considered material to our condensed
consolidated financial statements.
Pro forma financial information since the acquisition date has not been presented
because the impact of these
acquisitions, individually and in the aggregate, was immaterial to our
condensed consolidated financial statements.
2025 Acquisitions
During the year ended December 27, 2025, we acquired companies within
the Global Distribution and Value-
Added Services,
Global Specialty Products and Global Technology segments.
Our acquired ownership interest in
these companies range from
60
% to
100
%.
The following table aggregates the preliminary estimated fair value, as of
the date of the acquisition, of
consideration paid and net assets acquired for acquisitions during the year ended
December 27, 2025:
Preliminary
Allocation as of
June 27, 2026
Acquisition consideration:
Cash
$
194
Deferred consideration
3
Estimated fair value of contingent consideration payable
19
Fair value of previously held equity method investments
89
Redeemable noncontrolling interest
85
Total consideration
$
390
Identifiable assets acquired and liabilities assumed:
Current assets
$
61
Intangible assets
146
Other noncurrent assets
45
Current liabilities
(27)
Long-term debt
(2)
Deferred income taxes
(23)
Other noncurrent liabilities
(7)
Total identifiable
net assets
193
Goodwill
197
Total net assets acquired
$
390
The accounting for certain acquisitions in the year ended December 27,
2025 has not been completed in several
areas, including, but not limited to, pending assessment of certain
assets and certain liabilities, primarily including
deferred income taxes.
Measurement period adjustments recorded through June 27,
2026 were immaterial and
primarily related to certain intangible assets.
Goodwill is a result of the synergies and cross-selling opportunities that these acquisitions
are expected to provide
for us, as well as the expected growth potential.
The majority of the acquired goodwill is not deductible
for tax
purposes.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
17
The following table summarizes the intangible assets acquired during the year
ended December 27, 2025:
Weighted Average
2025
Useful Lives (in years)
Customer relationships and lists
$
87
10
Trademarks / Tradenames
40
7
Product development
18
10
Non-compete agreements
1
5
Total
$
146
Pro forma financial information for our 2025 acquisitions has not been
presented because the impact of these
acquisitions, individually and in the aggregate, was immaterial to our
condensed consolidated financial statements.
Acquisition Costs
During the three and six months ended June 27, 2026, we incurred $
1
million and $
3
million in acquisition costs,
respectively.
During the three and six months ended June 28, 2025, we
incurred $
1
million and $
3
million in
acquisition costs, respectively.
These costs are included in selling, general and administrative
in our condensed
consolidated statements of income.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
18
Note 6 – Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or
paid to transfer a liability in an orderly
transaction between market participants at the measurement date.
The fair value hierarchy distinguishes between
(1) market participant assumptions developed based on market data obtained
from independent sources (observable
inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best
information available in the circumstances (unobservable inputs).
The fair value hierarchy consists of three broad levels, which gives the
highest priority to unadjusted quoted prices
in active markets for identical assets or liabilities (Level 1) and the lowest priority
to unobservable inputs (Level 3).
The three levels of the fair value hierarchy are described as follows:
•
Level 1— Unadjusted quoted prices in active markets for identical assets
or liabilities that are accessible at the
measurement date.
•
Level 2— Inputs other than quoted prices included within Level 1 that are
observable for the asset or liability,
either directly or indirectly.
Level 2 inputs include: quoted prices for similar assets or liabilities
in active markets;
quoted prices for identical or similar assets or liabilities in markets
that are not active; inputs other than quoted
prices that are observable for the asset or liability; and inputs that are
derived principally from or corroborated by
observable market data by correlation or other means.
•
Level 3— Inputs that are unobservable for the asset or liability.
The following section describes the fair values of our financial instruments
and the methodologies that we used to
measure their fair values.
Investments and notes receivable
There are no quoted market prices available for investments in unconsolidated
affiliates and notes receivable.
Certain of our notes receivable contain variable interest rates.
We believe the carrying amounts of the notes
receivable are a reasonable estimate of fair value based on the interest rates
in the applicable markets.
Our notes
receivable fair value is based on Level 3 inputs within the fair value
hierarchy.
Debt
The fair value of our debt (including bank credit lines, current maturities
of long-term debt and long-term debt) is
based on Level 3 inputs within the fair value hierarchy, and as of June 27, 2026 and December 27, 2025 was
estimated at $
3,462
million and $
3,107
million, respectively.
Factors that we considered when estimating the fair
value of our debt include market conditions, such as interest rates and credit
spreads.
Derivative contracts
Derivative contracts are valued using quoted market prices and
significant other observable inputs.
Our derivative
instruments primarily include foreign currency forward contracts, interest
rate swaps and total return swaps.
The fair values for the majority of our foreign currency derivative contracts are
obtained by comparing our contract
rate to a published forward price of the underlying market rates, which
are based on market rates for comparable
transactions that are classified within Level 2 of the fair value hierarchy.
The fair value of the interest rate swap, which is classified within Level 2
of the fair value hierarchy, is determined
by comparing our contract rate to a forward market rate as of the
valuation date.
The fair value of total return swaps is determined by valuing the underlying
exchange traded funds of the swap
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
19
using market-on-close pricing by industry providers as of the valuation
date that are classified within Level 2 of the
fair value hierarchy.
Redeemable noncontrolling interests
The values for redeemable noncontrolling interests are based on recent
transactions and/or implied multiples of
earnings that are classified within Level 3 of the fair value hierarchy.
See
Note 12 – Redeemable Noncontrolling
Interests
for additional information.
Intangible Assets
Assets measured on a non-recurring basis at fair value include intangibles.
Inputs for measuring intangibles are
classified as Level 3 within the fair value hierarchy.
Defined Benefit Plans
Assets of certain of our non-U.S. defined benefit plans are measured on
a recurring basis and are classified as Level
1 within the fair value hierarchy.
Contingent Consideration
We estimate the fair value of contingent consideration payments as part of the acquisition price and record the
estimated fair value of contingent consideration as a liability on our
condensed consolidated balance sheets.
For
transactions accounted for as business combinations, subsequent changes
in the estimated fair value of contingent
consideration payments are included in selling, general and administrative
expenses in our condensed consolidated
statements of income
(see
Note 5 – Business Acquisitions
)
.
For transactions involving changes in our ownership in
consolidated subsidiaries without a change in our control, subsequent
changes in the estimated fair value of
contingent consideration payments are recognized in additional paid-in
capital in our condensed consolidated
balance sheets.
We measure contingent consideration at the fair value on a recurring basis using significant
unobservable inputs classified as Level 3 of the fair value hierarchy.
We use various valuation techniques,
including the Monte Carlo simulation and probability-weighted scenarios,
to determine the fair value of the
contingent consideration liabilities on the acquisition date and at each
reporting period.
Our fair value
measurement inputs include expected operating performance, discount
and risk-free rates, and credit spread.
The components of the change in the fair value of contingent consideration
for the three and six months ended June
27, 2026 and June 28, 2025 are presented in the following table:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Balance, beginning of period
$
64
$
112
$
97
$
30
Increase in contingent consideration due to business
acquisitions and acquisitions of noncontrolling interests
in subsidiaries
-
1
-
94
Decrease in contingent consideration due to payments
(4)
(7)
(4)
(19)
Change in fair value of contingent consideration in
connection with business acquisitions
(1)
(2)
-
(1)
(2)
Change in fair value of contingent consideration in
connection with changes in ownership in consolidated
subsidiaries
(2)
-
-
(34)
3
Balance, end of period
$
58
$
106
$
58
$
106
(1)
Amounts are recorded in selling, general and administrative in the condensed consolidated statements of income.
(2)
Amounts are recorded in additional paid-in capital in the condensed consolidated balance sheets.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
20
The following table presents our assets and liabilities that are measured and
recognized at fair value on a recurring
basis classified under the appropriate level of the fair value hierarchy as of
June 27, 2026 and December 27, 2025:
June 27, 2026
Level 1
Level 2
Level 3
Total
Assets:
Derivative contracts designated as hedges
$
-
$
2
$
-
$
2
Derivative contracts undesignated
-
2
-
2
Total assets
$
-
$
4
$
-
$
4
Liabilities:
Derivative contracts designated as hedges
$
-
$
10
$
-
$
10
Derivative contracts undesignated
-
2
-
2
Total return
swap
-
1
-
1
Contingent consideration
-
-
58
58
Total liabilities
$
-
$
13
$
58
$
71
Redeemable noncontrolling interests
$
-
$
-
$
906
$
906
December 27, 2025
Level 1
Level 2
Level 3
Total
Assets:
Derivative contracts designated as hedges
$
-
$
1
$
-
$
1
Derivative contracts undesignated
-
1
-
1
Total return
swap
-
1
-
1
Total assets
$
-
$
3
$
-
$
3
Liabilities:
Derivative contracts designated as hedges
$
-
$
23
$
-
$
23
Derivative contracts undesignated
-
2
-
2
Contingent consideration
-
-
97
97
Total liabilities
$
-
$
25
$
97
$
122
Redeemable noncontrolling interests
$
-
$
-
$
895
$
895
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
21
Note 7 – Debt
Bank Credit Lines
Bank credit lines consisted of the following:
June 27,
December 27,
2026
2025
Revolving credit agreement
$
710
$
100
Other short-term bank credit lines
314
664
Total
$
1,024
$
764
Revolving Credit Agreement
On
August 20, 2021
, we entered into a $
1.0
billion revolving credit agreement (the “Revolving Credit Agreement”)
which was amended and restated on
July 11, 2023
to extend the maturity date to
July 11, 2028
and update the
interest rate provisions to reflect the current market approach for a
multicurrency facility.
On June 6, 2025, we
amended and restated the Revolving Credit Agreement to, among other
things, modify certain financial definitions
and covenants.
The interest rate on this revolving credit facility is based on
Term Secured Overnight Financing Rate
(“
Term SOFR
”) plus a spread based on our leverage ratio at the end of
each financial reporting quarter.
As of June 27, 2026 the interest rate on this revolving credit
facility was
3.63
%
plus
1.08
%, for a combined rate of
4.71
%.
As of December 27, 2025, the interest rate on this revolving credit
facility was
3.78
% plus
1.08
%, for a combined rate of
4.86
%.
The Revolving Credit Agreement requires, among other things, that we
maintain certain maximum leverage ratios.
Additionally, the Revolving Credit Agreement contains customary representations, warranties and affirmative
covenants as well as customary negative covenants, subject to negotiated
exceptions, on liens, indebtedness,
significant corporate changes (including mergers), dispositions and certain restrictive
agreements.
As of June 27,
2026 and December 27, 2025, we had $
710
million and $
100
million in borrowings, respectively, under this
revolving credit facility.
During the six months ended June 27, 2026, the average
outstanding balance under the
Revolving Credit Agreement was approximately $
419
million.
As of June 27, 2026 and December 27, 2025, there
were $
11
million and $
10
million of letters of credit, respectively, provided to third parties under the Revolving
Credit Agreement.
Other Short-Term Bank Credit
Lines
As of June 27, 2026 and December 27, 2025, we had various other short-term
bank credit lines available, in various
currencies, with a maximum borrowing capacity of $
888
million and $
787
million, respectively.
As of June 27,
2026 and December 27, 2025, $
314
million and $
664
million, respectively, were outstanding.
During the six
months ended June 27, 2026, the average outstanding balance under our
various other short-term bank credit lines
was approximately $
619
million.
As of June 27, 2026 and December 27, 2025, borrowings under other
short-term
bank credit lines had weighted average interest rates of
4.53
% and
4.68
%, respectively.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
22
Long-term debt
Long-term debt consisted of the following:
June 27,
December 27,
2026
2025
Private placement facilities
$
1,199
$
1,149
Term loan
745
749
U.S. trade accounts receivable securitization
430
390
Various
collateralized and uncollateralized loans payable with interest,
in varying installments through 2031 at interest rates
from
0.00
% to
6.25
% at June 27, 2026 and
from
0.00
% to
6.75
% at December 27, 2025
58
48
Finance lease obligations
6
7
Total
2,438
2,343
Less current maturities
(138)
(33)
Total long-term debt
$
2,300
$
2,310
Private Placement Facilities
Our private placement facilities provided by
four
insurance companies have a total facility amount of $
1.5
billion,
and are available on an uncommitted basis at fixed rate economic terms
to be agreed upon at the time of issuance,
from time to time through
December 19, 2028
.
The facilities allow us to issue senior promissory notes to the
lenders at a fixed rate based on an agreed upon spread over applicable treasury
notes at the time of issuance.
The
term of each possible issuance will be selected by us and can range from
five
to
15 years
(with an average life no
longer than
12 years
).
The proceeds of any issuances under the facilities will be used for
general corporate
purposes, including working capital and capital expenditures, to refinance
existing indebtedness, and/or to fund
potential acquisitions.
On December 19, 2025, we amended and restated our private placement
facilities to, among
other things, (i) extend the scheduled facility termination dates to
December 19, 2028
and (ii) modify certain
financial definitions and covenants.
The agreements provide, among other things, that we
maintain certain
maximum leverage ratios, and contain restrictions relating to subsidiary
indebtedness, liens, affiliate transactions,
disposal of assets and certain changes in ownership.
These facilities contain make-whole provisions in the event
that we pay off the facilities prior to the applicable due dates.
The components of our private placement facility borrowings as of
June 27, 2026, which have a weighted average
interest rate of
3.99
%, are presented in the following table:
Amount of
Date of
Borrowing
Borrowing
Borrowing
Outstanding
Rate
Due Date
June 16, 2017
$
100
3.42
%
June 16, 2027
September 15, 2017
100
3.52
September 15, 2029
January 2, 2018
100
3.32
January 2, 2028
September 2, 2020
100
2.35
September 2, 2030
June 2, 2021
100
2.48
June 2, 2031
June 2, 2021
100
2.58
June 2, 2033
May 4, 2023
75
4.79
May 4, 2028
May 4, 2023
75
4.84
May 4, 2030
May 4, 2023
75
4.96
May 4, 2033
May 4, 2023
150
4.94
May 4, 2033
December 15, 2025
100
5.23
December 15, 2032
December 15, 2025
75
5.28
December 15, 2032
February 24, 2026
50
5.40
February 24, 2034
Less: Deferred debt issuance costs
(1)
Total
$
1,199
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
23
The components of our private placement facility borrowings as of December
27, 2025, which have a weighted
average interest rate of
3.93
%, are presented in the following table:
Amount of
Date of
Borrowing
Borrowing
Borrowing
Outstanding
Rate
Due Date
June 16, 2017
$
100
3.42
%
June 16, 2027
September 15, 2017
100
3.52
September 15, 2029
January 2, 2018
100
3.32
January 2, 2028
September 2, 2020
100
2.35
September 2, 2030
June 2, 2021
100
2.48
June 2, 2031
June 2, 2021
100
2.58
June 2, 2033
May 4, 2023
75
4.79
May 4, 2028
May 4, 2023
75
4.84
May 4, 2030
May 4, 2023
75
4.96
May 4, 2033
May 4, 2023
150
4.94
May 4, 2033
December 15, 2025
100
5.23
December 15, 2032
December 15, 2025
75
5.28
December 15, 2032
Less: Deferred debt issuance costs
(1)
Total
$
1,149
Term Loan
On July 11, 2023, we entered into a
three-year
$
750
million term loan credit agreement (the “Term Credit
Agreement”), which was originally scheduled to mature on
July 11, 2026
.
On June 6, 2025, this agreement was
amended and restated to, among other things, (i) extend the maturity date
to
June 6, 2030
, and (ii) modify certain
financial definitions and covenants.
The interest rate on this term loan is based on the
Term SOFR
plus a spread
based on our leverage ratio at the end of each financial reporting quarter.
Beginning in June 2026 and continuing
through June 2027, we are required to make quarterly payments of $
5
million.
In September 2027, the quarterly
payment amount increases to $
9
million, continuing through June 2030 with the remaining balance due June
6,
2030.
As of June 27, 2026, the borrowings outstanding under this
term loan were $
745
million.
At June 27, 2026,
the interest rate under the Term Credit Agreement was
3.62
% plus
1.25
%, for a combined rate of
4.87
%.
As of
December 27, 2025, the borrowings outstanding under this term loan were
$
749
million.
At December 27, 2025,
the interest rate under the Term Credit Agreement was
3.76
% plus
1.25
%, for a combined rate of
5.01
%.
After
renewing the Term Credit Agreement in June of 2025, our hedged portion of the Term Credit Agreement is now
approximately
88
% of the notional total.
As of June 27, 2026, the effective fixed rate was
5.69
% and the floating
rate was
4.87
%, resulting in a weighted average rate of
5.59
%.
As of December 27, 2025, the effective fixed rate
was
5.69
% and the floating rate was
5.01
%, resulting in a weighted average rate of
5.62
%.
The Term Credit
Agreement requires, among other things, that we maintain certain maximum
leverage ratios.
Additionally, the
Term Credit Agreement contains customary representations, warranties and affirmative covenants as well as
customary negative covenants, subject to negotiated exceptions, on
liens, indebtedness, significant corporate
changes (including mergers), dispositions and certain restrictive agreements.
U.S. Trade Accounts Receivable Securitization
We have a facility agreement based on our U.S. trade accounts receivable that is structured as an asset-backed
securitization program with pricing committed for up to
three years
.
On December 6, 2024, we extended the
expiration date of this facility agreement to
December 6, 2027
.
This facility agreement has a purchase limit of $
450
million with
two
banks as agents.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
24
As of June 27, 2026 and December 27, 2025, the borrowings outstanding
under this securitization facility were
$
430
million and $
390
million, respectively.
At June 27, 2026, the interest rate on borrowings under
this facility
was based on the
asset-backed commercial paper rate
of
3.92
% plus
0.75
%, for a combined rate of
4.67
%.
At
December 27, 2025, the interest rate on borrowings under this facility was
based on the
asset-
backed commercial paper rate
of
4.06
% plus
0.75
%, for a combined rate of
4.81
%.
If our accounts receivable collection pattern changes due to customers
either paying late or not making payments,
our ability to borrow under this facility may be reduced.
We are required to pay a commitment fee of
30
to
35
basis
points depending upon program utilization.
Note 8 – Income Taxes
For the three months ended June 27, 2026, our effective tax rate was
24.8
%, compared to
24.4
% for the prior year
period.
The difference between our effective and federal statutory tax rates primarily relates to state and
foreign
income taxes and interest expense.
For the six months ended June 27, 2026, our effective tax rate was
25.2
%, compared to
24.7
% for the prior year
period.
The difference between our effective and federal statutory tax rates primarily relates to
state and foreign
income taxes and interest expense.
The total amount of unrecognized tax benefits, which are included in
“other liabilities” within our condensed
consolidated balance sheets, as of June 27, 2026 and December 27, 2025
was $
105
million and $
112
million,
respectively, of which $
97
million and $
104
million, respectively, would affect the effective tax rate if recognized.
All tax returns audited by the IRS are officially closed through 2021.
The tax years subject to examination by the
IRS include years 2022 and forward.
In addition, limited positions reported in the 2017 tax year are subject
to IRS
examination.
During the three months ended June 27, 2026 and June 28, 2025, the
amount of tax interest income included as a
component of the provision for taxes was $
2
million and $
0
million, respectively.
During the six months ended
June 27, 2026 and June 28, 2025, the amount of tax interest income/(expense)
included as a component of the
provision for taxes was $
2
million and $
(1)
million, respectively.
The total amount of accrued interest is included
in other liabilities within our condensed consolidated balance sheets, and
was $
20
million as of June 27, 2026 and
$
22
million as of December 27, 2025.
The amount of penalties accrued for during the periods presented
was not
material to our condensed consolidated financial statements.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
25
Note 9 – Plan of Restructuring and Related Costs
On August 6, 2024, we committed to a restructuring plan (the “2024
Plan”) to integrate our acquisitions, right-size
operations and further increase efficiencies.
We expect to record restructuring and related charges associated with
the 2024 Plan through the end of 2027; however,
an estimate of the amount of these charges for 2026 through 2027
has not yet been determined.
During the quarter ended March 28, 2026 and the six months ended June
27, 2026, in connection with the 2024
Plan, we recorded a loss of $
2
million related to the disposal of businesses in the Global Specialty
Products
segment.
This amount is included in the $
41
million of restructuring and related charges discussed above.
Restructuring and related costs recorded for the three and six months ended
June 27, 2026 and June 28, 2025 in
connection with the 2024
Plan consisted of the following:
Three Months Ended June 27, 2026
Global Distribution
and Value-Added
Services
Global
Specialty
Products
Global
Technology
Corporate
Total
Severance and employee-related costs
$
12
$
6
$
3
$
6
$
27
Impairment and accelerated depreciation and amortization
of right-of-use lease assets and other long-lived assets
-
1
-
-
1
Exit and other related costs
1
-
-
-
1
Restructuring and related costs
$
13
$
7
$
3
$
6
$
29
Three Months Ended June 28, 2025
Global Distribution
and Value-Added
Services
Global
Specialty
Products
Global
Technology
Corporate
Total
Severance and employee-related costs
$
11
$
5
$
-
$
2
$
18
Impairment and accelerated depreciation and amortization
of right-of-use lease assets and other long-lived assets
-
2
-
-
2
Exit and other related costs
2
-
-
-
2
Loss on disposal of a business
1
-
-
-
1
Restructuring and related costs
$
14
$
7
$
-
$
2
$
23
Six Months Ended June 27, 2026
Global Distribution
and Value-Added
Services
Global
Specialty
Products
Global
Technology
Corporate
Total
Severance and employee-related costs
$
16
$
7
$
5
$
6
$
34
Impairment and accelerated depreciation and amortization
of right-of-use lease assets and other long-lived assets
-
2
-
-
2
Exit and other related costs
2
1
-
-
3
Loss on disposal of a business
-
2
-
-
2
Restructuring and related costs
$
18
$
12
$
5
$
6
$
41
Six Months Ended June 28, 2025
Global Distribution
and Value-Added
Services
Global
Specialty
Products
Global
Technology
Corporate
Total
Severance and employee-related costs
$
21
$
10
$
1
$
8
$
40
Impairment and accelerated depreciation and amortization
of right-of-use lease assets and other long-lived assets
1
2
-
-
3
Exit and other related costs
3
-
1
-
4
Loss on disposal of a business
1
-
-
-
1
Restructuring and related costs
$
26
$
12
$
2
$
8
$
48
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
26
The following table summarizes the activity related to the liabilities associated
with our restructuring initiatives
for
the six months ended June 27, 2026.
The remaining accrued balance of restructuring and related costs as
of June
27, 2026, which primarily relates to severance and employee-related costs,
is included in accrued expenses: other
within our condensed consolidated balance sheets.
Liabilities related to exited leased facilities are recorded within
our current and non-current operating lease liabilities within our condensed
consolidated balance sheets.
Total
Balance, December 27, 2025
$
49
Restructuring and related costs
41
Non-cash impairment, accelerated depreciation and amortization
(2)
Non-cash impairment related to disposal of a business
(2)
Cash payments and other adjustments
(43)
Balance, June 27, 2026
$
43
Note 10 – Legal Proceedings
From time to time, Henry Schein, Inc. may become a party to
legal proceedings, including, without limitation,
product liability claims, employment matters, commercial disputes,
governmental inquiries and investigations
(which may in some cases involve our entering into settlement arrangements
or consent decrees), and other matters
arising out of the ordinary course of our business.
While the results of any legal proceeding cannot be predicted
with certainty, in our opinion none of these pending matters are currently anticipated to have a material adverse
effect on our consolidated financial position, liquidity or results of operations.
As of June 27, 2026, we had accrued our best estimate of potential
losses relating to claims that were probable to
result in liability and for which we were able to reasonably estimate a
loss.
This accrued amount, as well as related
expenses, was not material to our financial position, results of operations
or cash flows.
Our method for
determining estimated losses considers currently available
facts, presently enacted laws and regulations and other
factors, including probable recoveries from third parties.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
27
Note 11 – Stock-Based Compensation
Plan Administration and Award Types
Stock-based awards are granted to certain employees under the 2024 Stock
Incentive Plan and to our non-employee
directors under the 2023 Non-Employee Director Stock Incentive Plan (collectively, the “Plans”), which are
administered by the Compensation Committee of the Board of Directors.
●
Non-Employee Directors:
Receive awards exclusively in the form of time-based restricted stock units
(“RSUs”) with
12
-month cliff vesting.
An RSU entitles the holder to receive
one
share of Company
common stock upon vesting.
●
Employees:
Historically, awards were granted in varying forms, including RSUs, performance-based
restricted stock units (“PSUs”) and non-qualified stock options.
Beginning in the 2023 plan year, employee
awards consist of:
o
RSUs:
Vest
based on the recipient’s continued service over time.
o
PSUs:
A PSU entitles the holder to receive
one
share of Company common stock upon vesting,
contingent on the achievement of specified performance targets and the recipient’s continued
service.
The number of shares that ultimately vest and are received by
the recipient may range
above or below the target award based on the Company’s performance against pre-determined
specified targets over the applicable performance period, as determined by the Compensation
Committee.
o
Non-Qualified Stock Options (granted solely to our CEO in 2026):
Non-qualified stock options
(“Stock Options”) are awards that allow the recipient to purchase
shares of our common stock after
vesting at a fixed price set at the time of grant.
Stock Options are issued at an exercise price equal
to our closing stock price on the date of grant and have a contractual
term of
ten years
from the
grant date, subject to earlier expiration upon certain termination events and
accelerated vesting
upon certain events.
Allocation and Vesting Schedules
The following table summarizes
the allocation and vesting structure for our annual long-term incentive
(“LTI”)
equity awards to employee groups during the 2025 and 2026 plan years,
and for our CEO’s 2026 sign-on equity
award:
Employee Group
Plan Year
Award Allocation
Vesting Structure
CEO
2026
25
%
RSU (time)
4
-year graded
(
25
%/year)
25
%
PSU (performance)
3
-year cliff
50
%
Stock Options
4
-year graded
(
25
%/year)
2026 (Sign-On)
100
%
RSU (time)
3
-year graded
(
33
-1/3%/year)
2025
35
%
RSU (time)
4
-year cliff
65
%
PSU (performance)
3
-year cliff
Executive Management Committee
(succeeded by the Henry Schein
Leadership Team
in July 2026)
2026
50
%
RSU (time)
4
-year graded
(
25
%/year)
50
%
PSU (performance)
3
-year cliff
2025
50
%
RSU (time)
4
-year cliff
50
%
PSU (performance)
3
-year cliff
Vice Presidents
2026
80
%
RSU (time)
4
-year graded
(
25
%/year)
20
%
PSU (performance)
3
-year cliff
2025
80
%
RSU (time)
50
% at 3rd year /
50
% at 4th year
20
%
PSU (performance)
3
-year cliff
Director Level
2026
100
%
RSU (time)
4
-year graded
(
25
%/year)
2025
100
%
RSU (time)
50
% at 3rd year /
50
% at 4th year
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
28
Accounting Policy Change
Effective in the first quarter of 2026, we updated our accounting policy for recognizing
stock-based compensation
expense for awards with service conditions only, transitioning from the graded-vesting method to the straight-line
method.
We adopted this change as we believe the straight-line method is the predominant practice in our industry.
The effect of this change in accounting policy and its impact on our consolidated
financial statements was
immaterial for retrospective application.
Valuation
and Performance Measurements
●
RSUs and PSUs: For RSUs and PSUs, fair value is estimated based on the
closing stock price on the grant
date.
For PSUs, the number of shares that ultimately vest and are received by
the recipient and related
compensation cost recognized as an expense may range above or below
the target based on the Company’s
performance against pre-determined specified targets over the applicable performance
period, as
determined by the Compensation Committee.
●
Stock Options: Compensation expense is recognized on a straight-line
basis, and grant-date fair value is
estimated using the Black-Scholes valuation model.
Performance Adjustments
The equity awards under the Plans are subject to certain pre-determined
adjustments to the performance
measurements to the extent that related activities were not contemplated
in the original goals.
With respect to PSUs
granted under the 2024 Stock Incentive Plan, for the 2025, and 2026 PSUs,
these adjustments may include, but are
not limited to:
●
Impact of acquisitions, divestitures, and new business ventures.
●
Changes in the fair value of contingent consideration and remeasurement
gains related to acquisitions.
●
Certain capital transactions, including share repurchases.
●
Impact of differences in budgeted average outstanding shares (other than those resulting
from capital
transactions referred to above).
●
Restructuring and related costs.
●
Amortization expense recorded for acquisition-related intangible assets.
●
Certain litigation settlements or payments.
●
Changes in accounting principles or in applicable laws or regulations.
●
Changes in income tax rates in certain markets.
●
Foreign exchange fluctuations.
●
Intangible impairment charges.
●
Costs related to shareholder advisory matters (for 2025 and 2026 PSU
grants only).
●
Implementation-related value creation consulting costs (for 2026 PSU
grants only).
Our condensed consolidated statements of income reflect pre-tax share-based compensation
expense of $
13
million
and $
16
million for the three and six months ended June 27, 2026, respectively.
For the three and six months ended
June 28, 2025, we recorded pre-tax share-based compensation expense of
$
11
million and $
16
million, respectively.
Total unrecognized compensation cost related to unvested awards as of June 27, 2026 was $
113
million, which is
expected to be recognized over a weighted-average period of approximately
2.7
years.
Our condensed consolidated statements of cash flows present our
stock-based compensation expense as a
reconciling adjustment between net income and net cash provided by operating
activities for all periods presented.
There were no cash benefits associated with tax deductions in excess of
recognized compensation for the six
months ended June 27, 2026 and June 28, 2025.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
29
The following weighted-average assumptions were used in determining
the most recent fair values of stock options
using the Black-Scholes valuation model:
2026
Expected dividend yield
0.0
%
Expected stock price volatility
29.00
%
Risk-free interest rate
3.82
%
Expected life of options (years)
6.00
We have not declared cash dividends on our stock in the past and we do not anticipate declaring cash dividends in
the foreseeable future.
The expected stock price volatility is based on implied volatilities
from traded options on
our stock, historical volatility of our stock and other factors.
The risk-free interest rate is based on the U.S.
Treasury yield curve in effect at the time of grant that most closely aligns to the expected life of options.
The
six
-
year expected life of the options was determined using the simplified
method for estimating the expected term as
permitted under Staff Accounting Bulletin Topic 14.
The grant date fair value for stock options granted during the
six months ended June 27, 2026 was $
28.23
per share.
The following table summarizes the stock option activity for the six months
ended June 27, 2026:
Stock Options
Weighted Average
Aggregate
Weighted Average
Remaining Contractual
Intrinsic
Shares
Exercise Price
Life (in years)
Value
Outstanding at beginning of period
922,715
$
72.26
Granted
177,116
77.60
Exercised
(31,086)
64.94
Forfeited
(7,121)
84.38
Outstanding at end of period
1,061,624
$
73.28
5.9
$
13
Options exercisable at end of period
884,508
$
72.42
The following tables summarize the activity of our unvested RSUs and PSUs for
the six months ended June 27,
2026:
RSUs (Time-Based)
PSUs (Performance-Based)
Weighted Average
Weighted Average
Grant Date Fair
Grant Date Fair
Shares/Units
Value Per Share
Shares/Units
Value Per Share
Outstanding at beginning of period
1,606,542
$
75.69
387,960
$
75.89
Granted
657,664
77.84
229,001
74.30
Performance adjustment
n/a
n/a
375,566
74.87
Vested
(412,836)
78.56
(82,102)
81.45
Forfeited
(99,380)
76.01
(319,225)
76.48
Outstanding at end of period
1,751,990
$
75.79
591,200
$
74.83
The fair value of vested RSUs and PSUs was $
32
million and $
7
million, respectively, for the six months ended
June 27, 2026; and $
35
million and $
1
million, respectively, for the six months ended June 28, 2025.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
30
Note 12 – Redeemable Noncontrolling Interests
Some minority stockholders in certain of our subsidiaries have the right,
at certain times, to require us to acquire
their ownership interest in those entities at fair value.
Accounting Standards Codification Topic 480-10 is
applicable for noncontrolling interests where we are or may be required
to purchase all or a portion of the
outstanding interest in a consolidated subsidiary from the noncontrolling
interest holder under the terms of a put
option contained in contractual agreements.
The components of the change in the redeemable noncontrolling
interests for the six months ended June 27, 2026 and June 28, 2025 are
presented in the following table:
June 27,
June 28,
2026
2025
Balance, beginning of period
$
895
$
806
Decrease in redeemable noncontrolling interests due to acquisitions of noncontrolling
interests in subsidiaries
(42)
(76)
Increase in redeemable noncontrolling interests due to business acquisitions
29
25
Net loss attributable to redeemable noncontrolling interests
-
(1)
Distributions declared
(14)
(10)
Effect of foreign currency translation gain attributable to redeemable noncontrolling
interests
4
29
Change in fair value of redeemable securities
34
38
Balance, end of period
$
906
$
811
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
31
Note 13 – Comprehensive Income
Comprehensive income includes certain gains and losses that, under U.S.
GAAP,
are excluded from net income and
are recorded directly to stockholders’ equity.
The following table summarizes our Accumulated other comprehensive loss, net of
applicable taxes as of:
June 27,
December 27,
2026
2025
Attributable to redeemable noncontrolling interests:
Foreign currency translation adjustment
$
(22)
$
(26)
Attributable to noncontrolling interests:
Foreign currency translation adjustment
$
1
$
1
Attributable to Henry Schein, Inc.:
Foreign currency translation adjustment
$
(163)
$
(196)
Unrealized loss from hedging activities
(15)
(24)
Pension adjustment loss
(6)
(6)
Accumulated other comprehensive loss
$
(184)
$
(226)
Total Accumulated
other comprehensive loss
$
(205)
$
(251)
The following table summarizes the components of comprehensive income, net
of applicable taxes as follows:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Net income
$
102
$
94
$
214
$
207
Foreign currency translation gain
5
133
37
209
Tax effect
-
-
-
-
Foreign currency translation gain
5
133
37
209
Unrealized gain (loss) from hedging activities
1
(29)
12
(35)
Tax effect
-
8
(3)
9
Unrealized gain (loss) from hedging activities
1
(21)
9
(26)
Pension adjustment gain
-
-
-
1
Tax effect
-
-
-
(1)
Pension adjustment gain
-
-
-
-
Comprehensive income
$
108
$
206
$
260
$
390
Our financial statements are denominated in U.S. Dollars.
Fluctuations in the value of foreign currencies as
compared to the U.S. Dollar may have a significant impact on our
comprehensive income.
The foreign currency
translation gain during the six months ended June 27, 2026 and
six months ended June 28, 2025 was primarily due
to changes in foreign currency exchange rates of the Brazilian Real, Euro, British
Pound, Israel Shekel, Canadian
Dollar, Singapore Dollar, and Swiss Franc.
The hedging gain (loss) during the three and six months ended June 27, 2026
and June 28, 2025 was attributable to
a net investment hedge.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
32
The following table summarizes our total comprehensive income, net of
applicable taxes as follows:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Comprehensive income attributable to
Henry Schein, Inc.
$
99
$
176
$
243
$
348
Comprehensive income attributable to
noncontrolling interests
7
8
13
14
Comprehensive income attributable to
Redeemable noncontrolling interests
2
22
4
28
Comprehensive income
$
108
$
206
$
260
$
390
Note 14
–
Earnings Per Share
Basic earnings per share is computed by dividing net income attributable
to Henry Schein, Inc. by the weighted-
average number of common shares outstanding for the period.
Our diluted earnings per share is computed similarly
to basic earnings per share, except that it reflects the effect of common shares issuable
for unvested RSUs and upon
exercise of stock options using the treasury stock method in periods
in which they have a dilutive effect.
A reconciliation of shares used in calculating earnings per basic and
diluted share follows:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Basic
113,451,329
121,927,867
114,194,349
122,852,702
Effect of dilutive securities:
Stock options and restricted stock units
939,037
709,081
1,044,157
886,679
Diluted
114,390,366
122,636,948
115,238,506
123,739,381
The number of antidilutive securities that were excluded from the calculation
of diluted weighted average common
shares outstanding are as follows:
Three Months Ended
Six Months Ended
June 27,
June 28,
June 27,
June 28,
2026
2025
2026
2025
Stock options
543,468
397,490
479,680
399,768
Restricted stock units
2,214
784,602
21,107
489,854
Total anti-dilutive
securities excluded from earnings per
share computation
545,682
1,182,092
500,787
889,622
Note 15 – Supplemental Cash Flow Information
Cash paid for interest and income taxes was:
Six Months Ended
June 27,
June 28,
2026
2025
Cash paid for interest
$
82
$
75
Cash paid for income taxes, net of refunds
61
102
For the six months ended June 27, 2026 and June 28, 2025, we had $
12
million and $
(35)
million of non-cash net
unrealized gains (losses) related to hedging activities, respectively.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
33
Note 16 – Related Party Transactions
During 2018, we entered into a joint venture with Internet Brands to create Henry
Schein One, LLC.
Internet
Brands initially held a
26
% noncontrolling interest, which has since increased to a
33.6
% noncontrolling interest in
Henry Schein One, LLC, and a freestanding and separately exercisable right
to put its noncontrolling interest to
Henry Schein, Inc. for fair value following the fifth anniversary of the effective date of the
formation of the joint
venture.
On January 29, 2025, Henry Schein, Inc. signed a Memorandum of Understanding
with Internet Brands to
extend the time-based trigger for the exercise of our call option to July 1, 2032
and to pause the exercise by Internet
Brands of its put option for a period of
four years
, to January 29, 2029.
In connection with the formation of Henry Schein One, LLC we entered
into a
ten-year
royalty agreement with
Internet Brands whereby we will pay Internet Brands approximately $
31
million annually for the use of their
intellectual property.
During the three and six months ended June 27, 2026, we recorded
$
8
million and $
16
million, respectively, within selling, general and administrative in our condensed consolidated statements of
income, in connection with costs related to this royalty agreement.
During the three and six months ended June 28,
2025, we recorded $
8
million and $
16
million, respectively, within selling, general and administrative in our
condensed consolidated statements of income, in connection with costs related
to this royalty agreement.
As of
June 27, 2026 and December 27, 2025, Henry Schein One, LLC had a
net payable balance to Internet Brands of $
1
million and $
9
million, respectively, comprised of amounts related to results of operations and the royalty
agreement.
The components of this payable are recorded within accrued expenses:
other within our condensed
consolidated balance sheets.
We have interests in entities that we account for under the equity accounting method.
In our normal course of
business, during the three and six months ended June 27, 2026, we recorded
net sales of $
6
million and $
14
million,
respectively, to such entities.
During the three and six months ended June 28, 2025, we recorded net
sales of $
15
million and $
28
million, respectively, to such entities.
During the three and six months ended June 27, 2026, we
purchased $
2
million and $
4
million, respectively, from such entities.
During the three and six months ended June
28, 2025, we purchased $
3
million and $
5
million, respectively, from such entities.
At June 27, 2026 and
December 27, 2025, we had an aggregate $
31
million and $
39
million, respectively, due from our equity affiliates,
and $
3
million and $
7
million, respectively, due to our equity affiliates.
Certain of our facilities related to our acquisitions are leased from employees
and minority shareholders.
These
leases are classified as operating leases and have a remaining lease term ranging
from less than
a
year to
approximately
11 years
.
As of June 27, 2026, current and non-current liabilities associated with
related party
operating leases were $
5
million and $
19
million, respectively.
At June 27, 2026, related party leases represented
7.0
% and
7.0
% of the total current and non-current operating lease liabilities, respectively.
At December 27, 2025,
current and non-current liabilities associated with related party operating
leases were $
5
million and $
22
million,
respectively.
At December 27, 2025, related party leases represented
6.6
% and
8.7
% of the total current and non-
current operating lease liabilities, respectively.
Table of Contents
HENRY SCHEIN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share and per share data)
(unaudited
)
34
Note 17 – KKR Investment and Accelerated Share Repurchase Program
On January 29, 2025, Henry Schein, Inc. announced a strategic investment
by investment funds and other entities
affiliated with Kohlberg Kravis Roberts & Co. L.P. (“KKR”),
pursuant to the terms of a Strategic Partnership
Agreement with KKR (the “Agreement”).
Under the Agreement,
two
independent directors, Max Lin and William
K. “Dan” Daniel (each, and any replacement thereof, a “KKR Designee”),
joined our Board of Directors.
On May
16, 2025, we issued
3,285,152
shares of common stock to funds affiliated with KKR for an investment of $
250
million, at approximately $
76.10
per share.
On May 19, 2025, we executed an accelerated share repurchase program
to repurchase a total of $
250
million of
our outstanding common stock based on volume-weighted average prices.
In May 2025 we received
3,122,832
shares at an estimated fair value of $
224
million.
In July 2025, we received an additional
368,651
shares at an
estimated fair value of $
26
million, representing the final amount of shares to be received under
this accelerated
share repurchase program.
Pursuant to the Agreement, KKR also had the ability to purchase additional
shares via open market purchases up to
a total equity stake of
14.9
% of the outstanding shares of common stock of the Company.
On November 4, 2025,
the Company and KKR entered into an amendment to the Agreement
that increased the beneficial ownership limit
from
14.9
% to
19.9
% of the outstanding shares of the Company’s common stock that KKR is permitted to acquire
during the standstill period.
The standstill provisions, including the increased ownership limit, continue
in effect
for a period of six months following the later of the expiration of the term of
the Agreement and the date on which
no director appointed pursuant to the Agreement is serving on the Board
of Directors.
On December 7, 2025,
pursuant to the Agreement, KKR notified the Company of its election
to exercise the Extension Election (as defined
in the Agreement) whereby the Company’s Board of Directors has accordingly renominated the KKR Designees for
a term expiring at the Company’s 2027 annual meeting of stockholders.
Table of Contents
35