vs
Side-by-side financial comparison of Cencora (COR) and Henry Schein (HSIC), based on the latest 10-Q / 10-K filings. Click either name above to swap in a different company.
Cencora is the larger business by last-quarter revenue ($85.9B vs $3.4B, roughly 25.0× Henry Schein). Henry Schein runs the higher net margin — 0.7% vs 2.9%, a 2.3% gap on every dollar of revenue. On growth, Cencora posted the faster year-over-year revenue change (13.9% vs 7.7%). Henry Schein produced more free cash flow last quarter ($338.0M vs $-2.4B). Over the past eight quarters, Cencora's revenue compounded faster (12.1% CAGR vs 4.1%).
Cencora, Inc., formerly known as AmerisourceBergen, is an American drug wholesale and distribution company and a contract research organization, that was formed by the merger of Bergen Brunswig and AmeriSource in 2001. It was renamed to Cencora in 2023. Cencora is one of the largest pharmaceutical companies in the world and distributes generic pharmaceuticals, over-the-counter healthcare products, as well as home healthcare supplies and equipment.
Henry Schein, Inc. is an American distributor of health care products and services, with operations in 33 countries and territories. It is the world’s largest provider of health care solutions to office-based dental and medical practitioners. For 14 consecutive years, the company has been named as one of the World's Most Ethical Companies by Ethisphere, most recently in 2025.
COR vs HSIC — Head-to-Head
Income Statement — Q1 2026 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $85.9B | $3.4B |
| Net Profit | $559.6M | $101.0M |
| Gross Margin | 3.6% | 30.9% |
| Operating Margin | 0.9% | 4.7% |
| Net Margin | 0.7% | 2.9% |
| Revenue YoY | 13.9% | 7.7% |
| Net Profit YoY | -22.0% | 7.4% |
| EPS (diluted) | $2.87 | $0.85 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align — see 8-quarter trend below.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history — bar widths are scaled to the larger of the two companies so you can eyeball the size gap and growth trajectory without doing math. Quarters aligned by calendar period (report date) so offset fiscal years line up.
| Q4 25 | $85.9B | $3.4B | ||
| Q3 25 | $83.7B | $3.3B | ||
| Q2 25 | $80.7B | $3.2B | ||
| Q1 25 | $75.5B | $3.2B | ||
| Q4 24 | $81.5B | $3.2B | ||
| Q3 24 | $79.1B | $3.2B | ||
| Q2 24 | $74.2B | $3.1B | ||
| Q1 24 | $68.4B | $3.2B |
| Q4 25 | $559.6M | $101.0M | ||
| Q3 25 | $-339.7M | $101.0M | ||
| Q2 25 | $687.4M | $86.0M | ||
| Q1 25 | $717.9M | $110.0M | ||
| Q4 24 | $488.6M | $94.0M | ||
| Q3 24 | $3.4M | $99.0M | ||
| Q2 24 | $483.5M | $104.0M | ||
| Q1 24 | $420.8M | $93.0M |
| Q4 25 | 3.6% | 30.9% | ||
| Q3 25 | 3.5% | 30.7% | ||
| Q2 25 | 3.6% | 31.4% | ||
| Q1 25 | 4.1% | 31.6% | ||
| Q4 24 | 3.1% | 31.1% | ||
| Q3 24 | 3.2% | 31.3% | ||
| Q2 24 | 3.2% | 32.5% | ||
| Q1 24 | 3.7% | 31.9% |
| Q4 25 | 0.9% | 4.7% | ||
| Q3 25 | 0.0% | 4.9% | ||
| Q2 25 | 1.1% | 4.7% | ||
| Q1 25 | 1.4% | 5.5% | ||
| Q4 24 | 0.9% | 4.9% | ||
| Q3 24 | 0.2% | 4.9% | ||
| Q2 24 | 0.9% | 5.1% | ||
| Q1 24 | 0.8% | 4.7% |
| Q4 25 | 0.7% | 2.9% | ||
| Q3 25 | -0.4% | 3.0% | ||
| Q2 25 | 0.9% | 2.7% | ||
| Q1 25 | 1.0% | 3.5% | ||
| Q4 24 | 0.6% | 2.9% | ||
| Q3 24 | 0.0% | 3.1% | ||
| Q2 24 | 0.7% | 3.3% | ||
| Q1 24 | 0.6% | 2.9% |
| Q4 25 | $2.87 | $0.85 | ||
| Q3 25 | $-1.74 | $0.84 | ||
| Q2 25 | $3.52 | $0.70 | ||
| Q1 25 | $3.68 | $0.88 | ||
| Q4 24 | $2.50 | $0.75 | ||
| Q3 24 | $0.04 | $0.78 | ||
| Q2 24 | $2.42 | $0.80 | ||
| Q1 24 | $2.09 | $0.72 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest filing — the kind of financial-strength check premium terminals charge for.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.8B | $156.0M |
| Total DebtLower is stronger | $7.9B | $2.3B |
| Stockholders' EquityBook value | $1.9B | $3.2B |
| Total Assets | $78.4B | $11.2B |
| Debt / EquityLower = less leverage | 4.15× | 0.71× |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $1.8B | $156.0M | ||
| Q3 25 | $4.4B | $136.0M | ||
| Q2 25 | $2.2B | $145.0M | ||
| Q1 25 | $2.0B | $127.0M | ||
| Q4 24 | $3.2B | $122.0M | ||
| Q3 24 | $3.1B | $126.0M | ||
| Q2 24 | $3.3B | $138.0M | ||
| Q1 24 | $2.1B | $159.0M |
| Q4 25 | $7.9B | $2.3B | ||
| Q3 25 | $7.7B | $2.2B | ||
| Q2 25 | $8.2B | $2.1B | ||
| Q1 25 | $7.9B | $2.0B | ||
| Q4 24 | $8.1B | $1.8B | ||
| Q3 24 | $4.4B | $1.9B | ||
| Q2 24 | $4.7B | $1.9B | ||
| Q1 24 | $5.2B | $2.0B |
| Q4 25 | $1.9B | $3.2B | ||
| Q3 25 | $1.5B | $3.4B | ||
| Q2 25 | $2.0B | $3.4B | ||
| Q1 25 | $1.0B | $3.3B | ||
| Q4 24 | $226.6M | $3.4B | ||
| Q3 24 | $645.9M | $3.5B | ||
| Q2 24 | $925.2M | $3.5B | ||
| Q1 24 | $1.1B | $3.6B |
| Q4 25 | $78.4B | $11.2B | ||
| Q3 25 | $76.6B | $11.1B | ||
| Q2 25 | $74.0B | $10.9B | ||
| Q1 25 | $71.2B | $10.5B | ||
| Q4 24 | $69.1B | $10.2B | ||
| Q3 24 | $67.1B | $10.6B | ||
| Q2 24 | $66.8B | $10.3B | ||
| Q1 24 | $63.9B | $10.1B |
| Q4 25 | 4.15× | 0.71× | ||
| Q3 25 | 5.08× | 0.64× | ||
| Q2 25 | 4.16× | 0.61× | ||
| Q1 25 | 7.76× | 0.59× | ||
| Q4 24 | 35.96× | 0.54× | ||
| Q3 24 | 6.79× | 0.54× | ||
| Q2 24 | 5.11× | 0.54× | ||
| Q1 24 | 4.85× | 0.56× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Net income can be massaged; cash flow is harder to fake.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-2.3B | $381.0M |
| Free Cash FlowOCF − Capex | $-2.4B | $338.0M |
| FCF MarginFCF / Revenue | -2.8% | 9.8% |
| Capex IntensityCapex / Revenue; lower = less reinvestment burden | 0.1% | 1.3% |
| Cash ConversionOCF / Net Profit; >1× = earnings back up with cash | -4.12× | 3.77× |
| TTM Free Cash FlowTrailing 4 quarters | $3.6B | $573.0M |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $-2.3B | $381.0M | ||
| Q3 25 | $3.1B | $174.0M | ||
| Q2 25 | $109.2M | $120.0M | ||
| Q1 25 | $3.4B | $37.0M | ||
| Q4 24 | $-2.7B | $204.0M | ||
| Q3 24 | $1.0B | $151.0M | ||
| Q2 24 | $2.5B | $296.0M | ||
| Q1 24 | $-878.4M | $197.0M |
| Q4 25 | $-2.4B | $338.0M | ||
| Q3 25 | $2.9B | $141.0M | ||
| Q2 25 | $-74.0M | $88.0M | ||
| Q1 25 | $3.2B | $6.0M | ||
| Q4 24 | $-2.8B | $168.0M | ||
| Q3 24 | $818.1M | $117.0M | ||
| Q2 24 | $2.4B | $259.0M | ||
| Q1 24 | $-991.2M | $156.0M |
| Q4 25 | -2.8% | 9.8% | ||
| Q3 25 | 3.4% | 4.2% | ||
| Q2 25 | -0.1% | 2.7% | ||
| Q1 25 | 4.3% | 0.2% | ||
| Q4 24 | -3.5% | 5.3% | ||
| Q3 24 | 1.0% | 3.7% | ||
| Q2 24 | 3.2% | 8.3% | ||
| Q1 24 | -1.4% | 4.9% |
| Q4 25 | 0.1% | 1.3% | ||
| Q3 25 | 0.3% | 1.0% | ||
| Q2 25 | 0.2% | 1.0% | ||
| Q1 25 | 0.2% | 1.0% | ||
| Q4 24 | 0.1% | 1.1% | ||
| Q3 24 | 0.2% | 1.1% | ||
| Q2 24 | 0.2% | 1.2% | ||
| Q1 24 | 0.2% | 1.3% |
| Q4 25 | -4.12× | 3.77× | ||
| Q3 25 | — | 1.72× | ||
| Q2 25 | 0.16× | 1.40× | ||
| Q1 25 | 4.67× | 0.34× | ||
| Q4 24 | -5.56× | 2.17× | ||
| Q3 24 | 295.80× | 1.53× | ||
| Q2 24 | 5.12× | 2.85× | ||
| Q1 24 | -2.09× | 2.12× |
Financial Flow Comparison
Sankey diagram of revenue → gross profit → operating profit → net profit for each company. Charts shown full-width and stacked so both segment hierarchies are readable side-by-side on desktop and mobile.
Revenue Breakdown by Segment
COR
| US Healthcare Solutions | $76.2B | 89% |
| Alliance Healthcare | $6.5B | 8% |
| Animal Health | $1.5B | 2% |
| Other Healthcare Solutions | $1.1B | 1% |
| Other Non Strategic Businesses | $657.6M | 1% |
HSIC
| Global Dental Merchandise | $1.2B | 35% |
| Global Medical | $1.1B | 31% |
| Global Dental Equipment | $536.0M | 16% |
| Global Specialty Products | $422.0M | 12% |
| Global Technology | $173.0M | 5% |
| Global Value Added Services | $64.0M | 2% |
| Equity Method Investee | $14.0M | 0% |
