vs
Side-by-side financial comparison of Henry Schein (HSIC) and Xcel Energy (XEL). Click either name above to swap in a different company.
Xcel Energy is the larger business by last-quarter revenue ($3.6B vs $3.4B, roughly 1.0× Henry Schein). Xcel Energy runs the higher net margin — 15.9% vs 2.9%, a 13.0% gap on every dollar of revenue. On growth, Xcel Energy posted the faster year-over-year revenue change (14.1% vs 7.7%). Henry Schein produced more free cash flow last quarter ($338.0M vs $-3.2B). Over the past eight quarters, Henry Schein's revenue compounded faster (4.1% CAGR vs -1.2%).
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.
Xcel Energy Inc. is a U.S. regulated electric utility and natural gas delivery company based in Minneapolis, Minnesota, serving approximately 3.9 million electricity customers and 2.2 million natural gas customers across parts of eight states as of mid-2025. It consists of four operating subsidiaries: Northern States Power-Minnesota, Northern States Power-Wisconsin, Public Service Company of Colorado, and Southwestern Public Service Co.
HSIC vs XEL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.4B | $3.6B |
| Net Profit | $101.0M | $567.0M |
| Gross Margin | 30.9% | — |
| Operating Margin | 4.7% | 16.3% |
| Net Margin | 2.9% | 15.9% |
| Revenue YoY | 7.7% | 14.1% |
| Net Profit YoY | 7.4% | 22.2% |
| EPS (diluted) | $0.85 | $0.95 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $3.4B | $3.6B | ||
| Q3 25 | $3.3B | $3.9B | ||
| Q2 25 | $3.2B | $3.3B | ||
| Q1 25 | $3.2B | $3.9B | ||
| Q4 24 | $3.2B | $3.1B | ||
| Q3 24 | $3.2B | $3.6B | ||
| Q2 24 | $3.1B | $3.0B | ||
| Q1 24 | $3.2B | $3.6B |
| Q4 25 | $101.0M | $567.0M | ||
| Q3 25 | $101.0M | $524.0M | ||
| Q2 25 | $86.0M | $444.0M | ||
| Q1 25 | $110.0M | $483.0M | ||
| Q4 24 | $94.0M | $464.0M | ||
| Q3 24 | $99.0M | $682.0M | ||
| Q2 24 | $104.0M | $302.0M | ||
| Q1 24 | $93.0M | $488.0M |
| Q4 25 | 30.9% | — | ||
| Q3 25 | 30.7% | — | ||
| Q2 25 | 31.4% | — | ||
| Q1 25 | 31.6% | — | ||
| Q4 24 | 31.1% | — | ||
| Q3 24 | 31.3% | — | ||
| Q2 24 | 32.5% | — | ||
| Q1 24 | 31.9% | — |
| Q4 25 | 4.7% | 16.3% | ||
| Q3 25 | 4.9% | 19.1% | ||
| Q2 25 | 4.7% | 17.6% | ||
| Q1 25 | 5.5% | 17.3% | ||
| Q4 24 | 4.9% | 11.1% | ||
| Q3 24 | 4.9% | 25.0% | ||
| Q2 24 | 5.1% | 14.8% | ||
| Q1 24 | 4.7% | 18.6% |
| Q4 25 | 2.9% | 15.9% | ||
| Q3 25 | 3.0% | 13.4% | ||
| Q2 25 | 2.7% | 13.5% | ||
| Q1 25 | 3.5% | 12.4% | ||
| Q4 24 | 2.9% | 14.9% | ||
| Q3 24 | 3.1% | 18.7% | ||
| Q2 24 | 3.3% | 10.0% | ||
| Q1 24 | 2.9% | 13.4% |
| Q4 25 | $0.85 | $0.95 | ||
| Q3 25 | $0.84 | $0.88 | ||
| Q2 25 | $0.70 | $0.75 | ||
| Q1 25 | $0.88 | $0.84 | ||
| Q4 24 | $0.75 | $0.81 | ||
| Q3 24 | $0.78 | $1.21 | ||
| Q2 24 | $0.80 | $0.54 | ||
| Q1 24 | $0.72 | $0.88 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $156.0M | — |
| Total DebtLower is stronger | $2.3B | $31.8B |
| Stockholders' EquityBook value | $3.2B | $23.6B |
| Total Assets | $11.2B | $81.4B |
| Debt / EquityLower = less leverage | 0.71× | 1.35× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $156.0M | — | ||
| Q3 25 | $136.0M | $1.1B | ||
| Q2 25 | $145.0M | $1.5B | ||
| Q1 25 | $127.0M | $1.1B | ||
| Q4 24 | $122.0M | $179.0M | ||
| Q3 24 | $126.0M | $1.5B | ||
| Q2 24 | $138.0M | $1.6B | ||
| Q1 24 | $159.0M | $501.0M |
| Q4 25 | $2.3B | $31.8B | ||
| Q3 25 | $2.2B | $32.0B | ||
| Q2 25 | $2.1B | $31.1B | ||
| Q1 25 | $2.0B | $29.4B | ||
| Q4 24 | $1.8B | $27.3B | ||
| Q3 24 | $1.9B | $27.5B | ||
| Q2 24 | $1.9B | $27.7B | ||
| Q1 24 | $2.0B | $26.4B |
| Q4 25 | $3.2B | $23.6B | ||
| Q3 25 | $3.4B | $21.2B | ||
| Q2 25 | $3.4B | $21.0B | ||
| Q1 25 | $3.3B | $19.8B | ||
| Q4 24 | $3.4B | $19.5B | ||
| Q3 24 | $3.5B | $19.4B | ||
| Q2 24 | $3.5B | $18.0B | ||
| Q1 24 | $3.6B | $17.8B |
| Q4 25 | $11.2B | $81.4B | ||
| Q3 25 | $11.1B | $79.2B | ||
| Q2 25 | $10.9B | $75.3B | ||
| Q1 25 | $10.5B | $72.7B | ||
| Q4 24 | $10.2B | $70.0B | ||
| Q3 24 | $10.6B | $69.3B | ||
| Q2 24 | $10.3B | $67.9B | ||
| Q1 24 | $10.1B | $65.6B |
| Q4 25 | 0.71× | 1.35× | ||
| Q3 25 | 0.64× | 1.51× | ||
| Q2 25 | 0.61× | 1.48× | ||
| Q1 25 | 0.59× | 1.48× | ||
| Q4 24 | 0.54× | 1.40× | ||
| Q3 24 | 0.54× | 1.42× | ||
| Q2 24 | 0.54× | 1.54× | ||
| Q1 24 | 0.56× | 1.48× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $381.0M | $209.0M |
| Free Cash FlowOCF − Capex | $338.0M | $-3.2B |
| FCF MarginFCF / Revenue | 9.8% | -90.7% |
| Capex IntensityCapex / Revenue | 1.3% | 96.5% |
| Cash ConversionOCF / Net Profit | 3.77× | 0.37× |
| TTM Free Cash FlowTrailing 4 quarters | $573.0M | $-6.8B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $381.0M | $209.0M | ||
| Q3 25 | $174.0M | $1.8B | ||
| Q2 25 | $120.0M | $1.1B | ||
| Q1 25 | $37.0M | $1.0B | ||
| Q4 24 | $204.0M | $664.0M | ||
| Q3 24 | $151.0M | $1.7B | ||
| Q2 24 | $296.0M | $1.2B | ||
| Q1 24 | $197.0M | $1.1B |
| Q4 25 | $338.0M | $-3.2B | ||
| Q3 25 | $141.0M | $-1.3B | ||
| Q2 25 | $88.0M | $-1.3B | ||
| Q1 25 | $6.0M | $-960.0M | ||
| Q4 24 | $168.0M | $-1.6B | ||
| Q3 24 | $117.0M | $-42.0M | ||
| Q2 24 | $259.0M | $-641.0M | ||
| Q1 24 | $156.0M | $-487.0M |
| Q4 25 | 9.8% | -90.7% | ||
| Q3 25 | 4.2% | -33.0% | ||
| Q2 25 | 2.7% | -40.9% | ||
| Q1 25 | 0.2% | -24.6% | ||
| Q4 24 | 5.3% | -49.8% | ||
| Q3 24 | 3.7% | -1.2% | ||
| Q2 24 | 8.3% | -21.2% | ||
| Q1 24 | 4.9% | -13.3% |
| Q4 25 | 1.3% | 96.5% | ||
| Q3 25 | 1.0% | 78.0% | ||
| Q2 25 | 1.0% | 73.8% | ||
| Q1 25 | 1.0% | 50.9% | ||
| Q4 24 | 1.1% | 71.1% | ||
| Q3 24 | 1.1% | 48.8% | ||
| Q2 24 | 1.2% | 60.5% | ||
| Q1 24 | 1.3% | 42.1% |
| Q4 25 | 3.77× | 0.37× | ||
| Q3 25 | 1.72× | 3.37× | ||
| Q2 25 | 1.40× | 2.43× | ||
| Q1 25 | 0.34× | 2.13× | ||
| Q4 24 | 2.17× | 1.43× | ||
| Q3 24 | 1.53× | 2.55× | ||
| Q2 24 | 2.85× | 3.94× | ||
| Q1 24 | 2.12× | 2.15× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
XEL
| Retail Distribution | $2.3B | 64% |
| Regulated Natural Gas Segment | $737.0M | 21% |
| Alternativeand Other | $212.0M | 6% |
| Transmission Services | $164.0M | 5% |
| Wholesale Distribution | $159.0M | 4% |
| Other Services | $8.0M | 0% |
