Wall Street Experts

Henry Schein, Inc.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 6 138.8 5 939.3 6 105.6 6 371.6 6 504.7 6 600.6 6 633.6 6 633.6 6 730.4 6 844.6 7 097.5 7 486.7 7 811.2 7 914.9 7 809.8 8 390.3 8 500.5 7 144.9 7 112.3 7 097.1 7 151.1 7 519.2 7 318.1 7 809.9 7 772.5 7 779.9 8 124.1 8 420.8 8 481.1 8 447.0 8 324.0 8 534.0 8 607.0 8 572.0 9 146.0 9 810.0 10 573.0 10 145.0 10 251.0 10 605.0 10 218.0 10 480.0
Aktywa trwałe 3 225.6 3 137.0 3 200.3 3 251.4 3 273.6 3 329.6 3 356.0 3 347.6 3 417.6 3 452.4 3 633.7 3 704.1 3 778.0 3 794.1 3 747.8 4 196.4 4 325.3 4 035.8 4 003.6 3 981.3 3 924.6 3 900.1 3 908.9 3 940.6 3 981.1 4 209.3 4 381.8 4 508.4 4 637.1 4 617.0 4 535.0 4 577.0 4 619.0 4 620.0 5 235.0 5 697.0 6 085.0 6 067.0 6 310.0 6 458.0 6 235.0 6 443.0
Rzeczowe aktywa trwałe netto 311.5 292.0 310.3 311.9 318.5 324.3 320.1 324.1 333.9 336.5 351.4 361.7 375.0 377.0 368.6 374.1 382.4 563.5 551.5 551.2 561.3 543.2 547.4 584.8 630.9 655.0 659.7 685.6 691.4 689.0 683.0 673.0 667.0 676.0 729.0 797.0 823.0 814.0 822.0 844.0 824.0 850.0
Wartość firmy 1 884.1 1 855.7 1 871.8 1 901.5 1 907.6 1 925.1 1 954.6 1 975.6 2 019.7 2 058.7 2 172.6 2 224.7 2 301.3 2 317.9 2 255.9 2 685.7 2 820.3 2 413.6 2 431.1 2 441.2 2 462.5 2 470.6 2 471.1 2 489.0 2 504.4 2 587.4 2 723.0 2 779.2 2 854.2 2 857.0 2 833.0 2 870.0 2 893.0 2 917.0 3 335.0 3 595.0 3 875.0 3 835.0 3 905.0 3 986.0 3 887.0 3 956.0
Wartości niematerialne i prawne 643.7 601.5 601.1 615.3 595.5 603.2 593.9 593.3 621.2 599.2 636.8 667.0 669.6 649.5 612.9 618.2 584.2 654.7 631.3 603.2 572.9 554.7 527.9 510.4 479.4 597.6 604.5 645.8 667.6 644.0 603.0 635.0 587.0 548.0 678.0 834.0 916.0 915.0 1 081.0 1 100.0 1 023.0 1 028.0
Wartość firmy i wartości niematerialne i prawne 2 527.9 2 457.2 2 473.0 2 516.8 2 503.1 2 528.4 2 548.5 2 568.8 2 640.9 2 657.9 2 809.4 2 891.7 2 971.0 2 967.3 2 868.8 3 303.9 3 404.5 3 068.2 3 062.4 3 044.3 3 035.4 3 025.4 2 999.0 2 999.4 2 983.8 3 185.1 3 327.5 3 425.1 3 521.8 3 501.0 3 436.0 3 505.0 3 480.0 3 465.0 4 013.0 4 429.0 4 791.0 4 750.0 4 986.0 5 086.0 4 910.0 4 984.0
Należności netto 1 127.5 1 099.3 1 164.4 1 223.6 1 229.8 1 275.0 1 296.2 1 367.6 1 254.1 1 362.8 1 409.1 1 544.6 1 470.0 1 576.4 1 561.1 1 627.6 1 603.7 1 193.1 1 203.9 1 278.9 1 246.2 1 198.7 1 101.2 1 407.7 1 424.8 1 317.5 1 356.9 1 551.9 1 451.8 1 444.0 1 409.0 1 507.0 1 442.0 1 470.0 1 468.0 1 573.0 1 863.0 1 644.0 1 559.0 1 660.0 1 482.0 1 578.0
Inwestycje długoterminowe 386.3 387.8 417.0 422.7 293.3 476.9 487.4 454.7 442.8 458.0 472.9 450.8 432.0 449.7 510.5 518.4 538.4 404.0 389.6 385.7 327.9 331.6 362.6 356.4 169.4 369.2 394.7 397.8 423.9 427.0 416.0 399.0 161.0 479.0 493.0 471.0 224.0 503.0 502.0 0.0 170.0 0.0
Aktywa obrotowe 2 913.2 2 802.3 2 905.3 3 120.2 3 231.1 3 271.0 3 277.6 3 286.0 3 312.8 3 392.3 3 463.8 3 782.5 4 033.3 4 120.8 4 061.9 4 194.0 4 175.2 3 109.1 3 108.7 3 115.7 3 226.5 3 619.1 3 409.2 3 869.2 3 791.4 3 570.6 3 742.2 3 912.4 3 844.0 3 830.0 3 789.0 3 957.0 3 988.0 3 952.0 3 911.0 4 113.0 4 488.0 4 078.0 3 941.0 4 147.0 3 983.0 4 037.0
Środki pieniężne i Inwestycje 89.5 59.2 47.1 60.5 72.1 71.6 63.6 76.2 62.4 62.9 74.7 79.9 174.7 99.2 111.3 119.7 80.2 88.1 84.9 75.3 106.1 617.4 296.1 533.5 421.2 144.5 167.2 119.1 118.0 126.0 108.0 123.0 117.0 126.0 137.0 166.0 171.0 159.0 138.0 126.0 122.0 127.0
Zapasy 1 327.8 1 297.8 1 314.2 1 424.9 1 510.0 1 500.4 1 482.5 1 468.3 1 635.8 1 624.0 1 567.2 1 692.3 1 933.8 2 015.1 1 930.2 1 932.9 1 970.7 1 370.4 1 367.5 1 356.9 1 428.8 1 328.4 1 406.7 1 463.4 1 512.5 1 626.2 1 688.2 1 784.0 1 861.1 1 871.0 1 823.0 1 818.0 1 963.0 1 918.0 1 843.0 1 833.0 1 815.0 1 686.0 1 657.0 1 754.0 1 810.0 1 842.0
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (163.6) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 89.5 59.2 47.1 60.5 72.1 71.6 63.6 76.2 62.4 62.9 74.7 79.9 174.7 99.2 111.3 119.7 80.2 88.1 84.9 75.3 106.1 617.4 296.1 533.5 421.2 144.5 167.2 119.1 118.0 126.0 108.0 123.0 117.0 126.0 137.0 166.0 171.0 159.0 138.0 126.0 122.0 127.0
Należności krótkoterminowe 861.0 717.0 778.7 873.8 1 005.8 809.1 881.7 931.1 977.2 843.8 882.7 1 029.1 1 153.0 1 020.7 1 117.9 1 136.1 1 227.2 695.2 745.6 854.7 880.3 780.9 735.0 1 007.0 1 005.7 909.6 903.9 1 057.1 1 053.9 914.0 901.0 957.0 1 004.0 855.0 817.0 953.0 1 020.0 879.0 867.0 1 026.0 962.0 908.0
Dług krótkoterminowy 188.7 177.7 147.1 201.3 346.0 441.4 255.0 350.6 503.4 690.3 594.7 649.1 758.3 968.3 1 291.7 1 157.4 960.4 146.0 145.7 283.3 199.2 235.8 233.0 235.8 245.5 244.9 154.5 144.2 86.6 169.0 163.0 183.0 178.0 364.0 465.0 158.0 494.0 442.0 686.0 824.0 781.0 1 000.0
Zobowiązania krótkoterminowe 1 780.1 1 546.8 1 636.7 1 797.3 2 147.0 1 987.5 1 910.9 2 039.7 2 290.6 2 285.4 2 229.9 2 437.1 2 776.2 2 856.3 3 152.9 3 229.8 3 218.8 1 878.8 1 825.3 1 908.7 2 038.4 2 205.8 2 307.2 2 603.8 2 283.1 2 122.8 2 093.6 2 301.4 2 306.5 2 144.0 2 076.0 2 146.0 2 224.0 2 172.0 2 276.0 2 093.0 2 683.0 2 334.0 2 549.0 2 929.0 2 803.0 2 917.0
Rozliczenia międzyokresowe 56.6 0.0 0.0 0.0 0.0 0.0 0.0 (350.6) 0.0 0.0 (594.7) (649.1) (811.1) 0.0 (1 191.8) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 73.7 70.9 77.8 42.3 91.0 87.0 76.0 86.0 85.0 86.0 (158.0) 89.0 84.0 77.0 0.0 0.0 0.0
Zobowiązania długoterminowe 1 542.3 1 656.5 1 602.9 1 632.3 1 470.9 1 696.8 1 767.1 1 690.8 1 638.9 1 763.8 1 932.9 2 029.3 1 378.5 2 146.7 1 441.0 1 743.8 1 739.9 1 851.4 1 840.8 1 729.1 1 482.6 1 707.6 1 389.3 1 413.8 1 505.0 1 660.4 2 023.7 2 013.7 2 111.4 2 079.0 1 435.0 1 580.0 1 712.0 1 703.0 1 864.0 2 616.0 2 737.0 2 776.0 2 698.0 2 705.0 2 578.0 2 844.0
Rezerwy z tytułu odroczonego podatku 253.1 248.4 253.0 248.2 252.9 257.9 248.3 143.6 51.6 79.1 89.8 91.8 50.4 54.5 48.1 45.9 31.6 76.8 72.2 68.6 65.0 73.2 56.9 32.4 30.1 42.3 46.5 37.2 42.3 40.0 33.0 37.0 36.0 40.0 50.0 91.0 54.0 77.0 115.0 123.0 102.0 135.0
Zobowiązania długoterminowe 1 542.3 1 656.5 1 602.9 1 632.3 1 470.9 1 696.8 1 767.1 1 690.8 1 638.9 1 763.8 1 932.9 2 029.3 1 378.5 2 146.7 1 441.0 1 743.8 1 739.9 1 851.4 1 840.8 1 729.1 1 482.6 1 707.6 1 389.3 1 413.8 1 505.0 1 660.4 2 023.7 2 013.7 2 111.4 2 079.0 1 435.0 1 580.0 1 712.0 1 703.0 1 864.0 2 616.0 2 737.0 2 776.0 2 698.0 2 705.0 2 578.0 2 844.0
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 99.9 0.0 3.5 255.8 246.5 249.9 241.6 226.1 225.1 263.5 303.4 317.2 318.2 347.5 344.0 353.0 350.0 343.0 348.0 356.0 374.0 398.0 390.0 341.0 336.0 339.0 334.0 333.0
Zobowiązania ogółem 3 322.4 3 203.4 3 239.6 3 429.6 3 617.9 3 684.3 3 678.0 3 730.4 3 929.6 4 049.2 4 162.8 4 466.5 4 154.7 5 003.0 4 593.9 4 973.6 4 958.7 3 730.2 3 666.1 3 637.8 3 521.0 3 913.4 3 696.6 4 017.6 3 788.1 3 783.2 4 117.4 4 315.1 4 417.9 4 223.0 3 511.0 3 726.0 3 936.0 3 875.0 4 140.0 4 709.0 5 420.0 5 110.0 5 247.0 5 634.0 5 381.0 5 761.0
Kapitał (fundusz) podstawowy 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 1.6 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.4 1.4 1.4 1.4 1.4 1.4 1.4 1.4 1.4 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Zyski zatrzymane 2 642.5 2 689.6 2 779.5 2 878.7 2 896.0 2 933.8 3 010.5 2 996.8 2 981.8 3 068.2 3 135.0 3 164.5 2 940.0 2 998.3 3 123.4 3 191.3 3 208.6 2 859.2 2 900.4 2 957.8 3 116.2 3 183.2 3 172.4 3 314.1 3 454.8 3 493.1 3 465.6 3 594.2 3 595.2 3 759.0 3 834.0 3 922.0 3 678.0 3 684.0 3 769.0 3 897.0 3 860.0 3 838.0 3 803.0 3 766.0 3 771.0 3 626.0
Kapitał własny 2 816.4 2 735.9 2 866.0 2 941.9 2 886.8 2 916.2 2 955.6 2 903.2 2 800.8 2 795.4 2 934.6 3 020.2 3 656.5 2 911.9 3 215.9 3 416.7 3 541.8 3 414.7 3 446.2 3 459.3 3 630.1 3 605.8 3 621.5 3 792.3 3 984.4 3 996.7 4 006.7 4 105.6 4 063.2 4 224.0 4 813.0 4 808.0 4 671.0 4 697.0 5 006.0 5 101.0 5 153.0 5 035.0 5 004.0 4 971.0 4 837.0 4 719.0
Udziały mniejszościowe 2.9 2.5 2.6 2.6 2.6 2.5 7.9 7.9 7.7 8.2 8.4 8.6 845.0 9.9 302.4 443.6 580.5 617.8 618.9 629.8 632.1 631.2 630.5 637.0 636.2 638.6 646.4 647.6 638.1 632.0 1 219.0 1 197.0 1 225.0 1 225.0 1 446.0 1 450.0 1 498.0 1 435.0 1 492.0 1 468.0 1 444.0 1 409.0
Pasywa 6 138.8 5 939.3 6 105.6 6 371.6 6 504.7 6 600.6 6 633.6 6 633.6 6 730.4 6 844.6 7 097.5 7 486.7 7 811.2 7 914.9 7 809.8 8 390.3 8 500.5 7 144.9 7 112.3 7 097.1 7 151.1 7 519.2 7 318.1 7 809.9 7 772.5 7 779.9 8 124.1 8 420.8 8 481.1 8 447.0 8 324.0 8 534.0 8 607.0 8 572.0 9 146.0 9 810.0 10 573.0 10 145.0 10 251.0 10 605.0 10 218.0 10 480.0
Inwestycje 386.3 387.8 417.0 422.7 293.3 476.9 487.4 454.7 442.8 458.0 472.9 450.8 268.4 449.7 510.5 518.4 538.4 404.0 389.6 385.7 327.9 331.6 362.6 356.4 169.4 369.2 394.7 397.8 423.9 427.0 416.0 399.0 161.0 479.0 493.0 471.0 224.0 503.0 502.0 0.0 170.0 0.0
Dług 731.5 831.4 735.7 798.4 809.7 1 107.6 955.0 1 068.6 1 218.9 1 398.8 1 402.3 1 556.7 1 666.1 1 968.8 2 177.2 2 157.7 1 964.3 1 538.3 1 471.6 1 339.1 998.3 1 583.4 1 353.6 1 396.3 1 002.4 1 002.3 1 106.7 1 122.1 1 216.7 1 219.0 1 208.0 1 388.0 1 497.0 1 659.0 1 882.0 2 287.0 2 741.0 2 718.0 2 838.0 2 992.0 2 870.0 3 224.0
Środki pieniężne i inne aktywa pieniężne 89.5 59.2 47.1 60.5 72.1 71.6 63.6 76.2 62.4 62.9 74.7 79.9 174.7 99.2 111.3 119.7 80.2 88.1 84.9 75.3 106.1 617.4 296.1 533.5 421.2 144.5 167.2 119.1 118.0 126.0 108.0 123.0 117.0 126.0 137.0 166.0 171.0 159.0 138.0 126.0 122.0 127.0
Dług netto 642.0 772.2 688.6 738.0 737.6 1 036.0 891.5 992.4 1 156.5 1 335.9 1 327.7 1 476.8 1 491.4 1 869.6 2 065.9 2 037.9 1 884.1 1 450.2 1 386.7 1 263.9 892.3 966.0 1 057.5 862.8 581.2 857.7 939.4 1 003.0 1 098.7 1 093.0 1 100.0 1 265.0 1 380.0 1 533.0 1 745.0 2 121.0 2 570.0 2 559.0 2 700.0 2 866.0 2 748.0 3 097.0
Ticker HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC HSIC
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD