SAN FRANCISCO--(BUSINESS WIRE)--McKesson Corporation (NYSE: MCK) today reported that revenues for the first quarter ended June 30, 2012 were $30.8 billion, up 3% compared to $30.0 billion a year ago. On the basis of U.S. generally accepted accounting principles (“GAAP”), first-quarter earnings per diluted share was $1.58 compared to $1.13 a year ago.
As previously announced, first-quarter GAAP earnings include an $81 million pre-tax gain on business combination related to the acquisition of the remaining 50% ownership interest in McKesson’s corporate headquarters building. This acquisition-related gain is excluded from the company’s calculation of Adjusted Earnings. First-quarter GAAP results also include a pre-tax charge of $16 million, recorded in the Distribution Solutions segment, to increase an existing litigation reserve for claims against McKesson relating to First DataBank’s published drug reimbursement benchmarks, commonly referred to as Average Whole Prices (“AWP”).
First-quarter Adjusted Earnings per diluted share was $1.55, up 22% compared to $1.27 a year ago.
For the first quarter, McKesson used cash in operations of $552 million, and ended the quarter with cash and cash equivalents of $2.0 billion. During the first quarter the company paid $53 million in dividends, had internal capital spending of $84 million and spent $108 million on acquisitions.
“I am pleased with McKesson’s first-quarter financial results,” said John H. Hammergren, chairman and chief executive officer. “Our results this quarter represent a solid start to our fiscal year and we continue to expect that McKesson should achieve Adjusted Earnings per diluted share of $7.05 to $7.35.”
Distribution Solutions revenues were up 3% for the first quarter. U.S. pharmaceutical distribution revenues were up 4% for the first quarter, primarily reflecting market growth and new business with existing customers.
Canadian revenues, on a constant currency basis, decreased 4% for the first quarter primarily due to four fewer sales days. Including the unfavorable currency impact of 4%, Canadian revenues decreased 8% for the first quarter.
Medical-Surgical distribution and services revenues were up 9% for the first quarter, primarily driven by market growth and new customers.
In the first quarter, Distribution Solutions GAAP operating profit was $500 million and GAAP operating margin was 1.67%. First-quarter adjusted operating profit was $553 million and the adjusted operating margin was 1.85%.
Technology Solutions revenues were up 4% for the first quarter. GAAP operating profit was $93 million for the first quarter and GAAP operating margin was 11.10%. Adjusted operating profit was $109 million for the first quarter and adjusted operating margin was 13.01%.
Fiscal Year 2013 Outlook
McKesson continues to expect Adjusted Earnings per diluted share of $7.05 to $7.35 for the fiscal year ending March 31, 2013, which excludes the following GAAP items:
- Amortization of acquisition-related intangible assets of approximately 54 cents per diluted share in Fiscal 2013.
- Acquisition expenses and related adjustments expected to add approximately 19 cents per diluted share, including the impact of the $81 million gain on business combination related to the acquisition of the remaining 50% ownership in McKesson’s corporate headquarters building.
- Litigation reserve adjustment of approximately four cents per diluted share.
Adjusted Earnings
McKesson separately reports financial results on the basis of Adjusted Earnings. Adjusted Earnings is a non-GAAP financial measure defined as GAAP income from continuing operations, excluding amortization of acquisition-related intangible assets, acquisition expenses and related adjustments, and certain litigation reserve adjustments. A reconciliation of McKesson’s financial results determined in accordance with GAAP to Adjusted Earnings is provided in Schedules 2, 3 and 4 of the financial statement tables included with this release.
Risk Factors
Except for historical information contained in this press release, matters discussed may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended, that involve risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. These statements may be identified by their use of forward-looking terminology such as “believes”, “expects”, “anticipates”, “may”, “will”, “should”, “seeks”, “approximately”, “intends”, “plans”, “estimates” or the negative of these words or other comparable terminology. The discussion of financial trends, strategy, plans or intentions may also include forward-looking statements. It is not possible to predict or identify all such risks and uncertainties; however, the most significant of these risks and uncertainties are described in the company’s Form 10-K, Form 10-Q and Form 8-K reports filed with the Securities and Exchange Commission and include, but are not limited to: material adverse resolution of pending legal proceedings; changes in the U.S. healthcare industry and regulatory environment; changes in the Canadian healthcare industry and regulatory environment; competition; substantial defaults in payment or a material reduction in purchases by, or the loss of, a large customer or group purchasing organization; the loss of government contracts as a result of compliance or funding challenges; public health issues in the U.S. or abroad; implementation delay, malfunction, failure or breach of internal information systems; the adequacy of insurance to cover property loss or liability claims; the company’s failure to attract and retain customers for its software products and solutions due to integration and implementation challenges, or due to an inability to keep pace with technological advances; the company’s proprietary products and services may not be adequately protected, and its products and solutions may be found to infringe on the rights of others; system errors or failure of our technology products and solutions to conform to specifications; disaster or other event causing interruption of customer access to data residing in our service centers; the delay or extension of our sales or implementation cycles for external software products; changes in circumstances that could impair our goodwill or intangible assets; foreign currency fluctuations or disruptions to our foreign operations; new or revised tax legislation or challenges to our tax positions; the company’s ability to successfully identify, consummate and integrate strategic acquisitions; general economic conditions, including changes in the financial markets that may affect the availability and cost of credit to the company, its customers or suppliers; and changes in accounting principles generally accepted in the United States of America. The reader should not place undue reliance on forward-looking statements, which speak only as of the date they are first made. Except to the extent required by law, the company undertakes no obligation to publicly release the result of any revisions to these forward-looking statements to reflect events or circumstances after the date hereof, or to reflect the occurrence of unanticipated events.
The company has scheduled a conference call for 5 PM ET. The dial-in number for individuals wishing to participate on the call is 719-234-7317. Erin Lampert, vice president, Investor Relations, is the leader of the call, and the password to join the call is ‘McKesson’. A replay of this conference call will be available for five calendar days. The dial-in number for individuals wishing to listen to the replay is 888-203-1112 and the pass code is 3290743. A webcast of the conference call will also be available live and archived on the company’s Investor Relations website at www.mckesson.com/investors.
Shareholders are encouraged to review SEC filings and more information about McKesson, which are located on the company’s website.
About McKesson
McKesson Corporation, currently ranked 14th on the FORTUNE 500, is a healthcare services and information technology company dedicated to making the business of healthcare run better. We partner with payers, hospitals, physician offices, pharmacies, pharmaceutical companies and others across the spectrum of care to build healthier organizations that deliver better care to patients in every setting. McKesson helps its customers improve their financial, operational, and clinical performance with solutions that include pharmaceutical and medical-surgical supply management, healthcare information technology, and business and clinical services. For more information, visit http://www.mckesson.com.
| | | | | | | | | | |
| | | | | | | | | | Schedule 1 |
| |
| McKESSON CORPORATION |
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP |
| (unaudited) |
| (in millions, except per share amounts) |
| |
| | | | Quarter Ended June 30, | | | |
| | | | 2012 | | 2011 | | Change |
| | | | | | | | | | | |
| Revenues | | $ | 30,798 | | | $ | 29,980 | | | 3 | | % |
| | | | | | | | | | | |
| Cost of sales | | | (29,198 | ) | | | (28,471 | ) | | 3 | | |
| | | | | | | | | | | |
| | Gross profit | | | 1,600 | | | | 1,509 | | | 6 | | |
| | | | | | | | | | | |
| Operating expenses | | | (1,086 | ) | | | (1,037 | ) | | 5 | | |
| Litigation charge (1) | | | (16 | ) | | | - | | | - | | |
| Gain on business combination (2) | | | 81 | | | | - | | | - | | |
| | Total operating expenses | | | (1,021 | ) | | | (1,037 | ) | | (2 | ) | |
| | | | | | | | | | | |
| | Operating income | | | 579 | | | | 472 | | | 23 | | |
| | | | | | | | | | | |
| Other income, net | | | 8 | | | | 8 | | | - | | |
| Interest expense | | | (56 | ) | | | (64 | ) | | (13 | ) | |
| | | | | | | | | | | |
| | Income before income taxes | | | 531 | | | | 416 | | | 28 | | |
| | | | | | | | | | | |
| Income tax expense | | | (151 | ) | | | (130 | ) | | 16 | | |
| | Net income | | $ | 380 | | | $ | 286 | | | 33 | | |
| | | | | | | | | | | |
| Earnings per common share (3) | | | | | | | | | |
| | Diluted | | $ | 1.58 | | | $ | 1.13 | | | 40 | | % |
| | Basic | | $ | 1.61 | | | $ | 1.15 | | | 40 | | % |
| | | | | | | | | | | |
| Weighted average common shares | | | | | | | | | |
| | Diluted | | | 240 | | | | 254 | | | (6 | ) | % |
| | Basic | | | 236 | | | | 249 | | | (5 | ) | |
| | | | | | | | | | | | | | |
| (1) | | Operating expenses include a charge for the Average Wholesale Price ("AWP") litigation. |
| | | |
| (2) | | For the first quarter of 2013, operating expenses include an $81 million pre-tax ($51 million after-tax) gain on business combination related to the acquisition of the remaining 50% ownership interest in our corporate headquarters building. |
| | | |
| (3) | | Certain computations may reflect rounding adjustments. |
| | | | |
| | | | Schedule 2 |
| |
| McKESSON CORPORATION |
| RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS (NON-GAAP) |
| (unaudited) |
| (in millions, except per share amounts) |
| |
| | | | Quarter Ended June 30, 2012 | | Change
Vs. Prior Quarter |
| | | | As Reported
(GAAP) | | Amortization
of Acquisition-
Related
Intangibles | | Acquisition
Expenses and
Related
Adjustments | | Litigation
Reserve
Adjustments | | Adjusted
Earnings
(Non-GAAP) | | As
Reported
(GAAP) | | Adjusted
Earnings
(Non-GAAP) |
| | | | | | | | | | | | | | | | | | |
| Revenues | | $ | 30,798 | | | $ | - | | | $ | - | | | $ | - | | | $ | 30,798 | | | 3 | | % | | 3 | | % |
| | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 1,600 | | | $ | 4 | | | $ | - | | | $ | - | | | $ | 1,604 | | | 6 | | | | 6 | | |
| Operating expenses (1) | | | (1,021 | ) | | | 47 | | | | (79 | ) | | | 16 | | | | (1,037 | ) | | (2 | ) | | | 5 | | |
| Other income, net | | | 8 | | | | - | | | | - | | | | - | | | | 8 | | | - | | | | - | | |
| Interest expense | | | (56 | ) | | | - | | | | - | | | | - | | | | (56 | ) | | (13 | ) | | | (13 | ) | |
| | Income before income taxes | | | 531 | | | | 51 | | | | (79 | ) | | | 16 | | | | 519 | | | 28 | | | | 9 | | |
| Income tax expense | | | (151 | ) | | | (19 | ) | | | 29 | | | | (6 | ) | | | (147 | ) | | 16 | | | | (3 | ) | |
| | Net Income | | $ | 380 | | | $ | 32 | | | $ | (50 | ) | | $ | 10 | | | $ | 372 | | | 33 | | | | 15 | | |
| | | | | | | | | | | | | | | | | | |
| Diluted earnings per common share (2) | | $ | 1.58 | | | $ | 0.13 | | | $ | (0.20 | ) | | $ | 0.04 | | | $ | 1.55 | | | 40 | | % | | 22 | | % |
| Diluted weighted average common shares | | | 240 | | | | 240 | | | | 240 | | | | 240 | | | | 240 | | | (6 | ) | % | | (6 | ) | % |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | Quarter Ended June 30, 2011 | | | | | | |
| | | | As Reported
(GAAP) | | Amortization
of Acquisition-
Related
Intangibles | | Acquisition
Expenses and
Related
Adjustments | | Litigation
Reserve
Adjustments | | Adjusted
Earnings
(Non-GAAP) | |
| | | | | | | | | | | | | | | | | | |
| Revenues | | $ | 29,980 | | | $ | - | | | $ | - | | | $ | - | | | $ | 29,980 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 1,509 | | | $ | 5 | | | $ | - | | | $ | - | | | $ | 1,514 | | | | | | | |
| Operating expenses | | | (1,037 | ) | | | 43 | | | | 10 | | | | - | | | | (984 | ) | | | | | | |
| Other income, net | | | 8 | | | | - | | | | - | | | | - | | | | 8 | | | | | | | |
| Interest expense | | | (64 | ) | | | - | | | | - | | | | - | | | | (64 | ) | | | | | | |
| | Income before income taxes | | | 416 | | | | 48 | | | | 10 | | | | - | | | | 474 | | | | | | | |
| Income tax expense | | | (130 | ) | | | (18 | ) | | | (3 | ) | | | - | | | | (151 | ) | | | | | | |
| | Net Income | | $ | 286 | | | $ | 30 | | | $ | 7 | | | $ | - | | | $ | 323 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| Diluted earnings per common share (2) | | $ | 1.13 | | | $ | 0.12 | | | $ | 0.02 | | | $ | - | | | $ | 1.27 | | | | | | | |
| Diluted weighted average common shares | | | 254 | | | | 254 | | | | 254 | | | | - | | | | 254 | | | | | | | |
| | | |
| (1) | | For the first quarter of 2013, operating expenses, as reported under GAAP, include an $81 million pre-tax gain on business combination related to the acquisition of the remaining 50% ownership interest in our corporate headquarters building. |
| | | |
| (2) | | Certain computations may reflect rounding adjustments. |
| | | |
| Adjusted Earnings (Non-GAAP) Financial Information |
| |
| Adjusted Earnings represents income from continuing operations, excluding the effects of the following items from the Company’s GAAP financial results, including the related income tax effects: |
| |
| Amortization of acquisition-related intangibles - Amortization expense of acquired intangible assets purchased in connection with acquisitions by the Company. |
| |
| Acquisition expenses and related adjustments - Transaction and integration expenses that are directly related to acquisitions by the Company. Examples include transaction closing costs, professional service fees, restructuring or severance charges, retention payments, employee relocation expenses, facility or other exit-related expenses, recoveries of acquisition-related expenses or post-closing expenses, bridge loan fees, and gains or losses on business combinations. |
| |
| Litigation reserve adjustments - Adjustments to the Company’s reserves, including accrued interest, for estimated probable losses for its Average Wholesale Price and Securities Litigation matters, as such terms were defined in the Company’s Annual Reports on Form 10-K for the fiscal years ended March 31, 2012 and 2009. |
| |
| Income taxes on Adjusted Earnings are calculated in accordance with Accounting Standards Codification 740, “Income Taxes,” which is the same accounting principles used by the Company when presenting its GAAP financial results. |
| |
| The Company believes the presentation of non-GAAP measures such as Adjusted Earnings provides useful supplemental information to investors with regard to its core operating performance, as well as assists with the comparison of its past financial performance to the Company’s future financial results. Moreover, the Company believes that the presentation of Adjusted Earnings assists investors’ ability to compare its financial results to those of other companies in the same industry. However, the Company's Adjusted Earnings measure may be defined and calculated differently by other companies in the same industry. |
| |
| The Company internally uses non-GAAP financial measures such as Adjusted Earnings in connection with its own financial planning and reporting processes. Specifically, Adjusted Earnings serves as one of the measures management utilizes when allocating resources, deploying capital and assessing business performance and employee incentive compensation. Nonetheless, non-GAAP financial results and related measures disclosed by the Company should not be considered a substitute for, nor superior to, financial results and measures as determined or calculated in accordance with GAAP. |
| |
| | | Schedule 3 |
| |
| McKESSON CORPORATION |
| RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED EARNINGS (NON-GAAP) |
| (unaudited) |
| (in millions) |
| |
| | | | | Quarter Ended June 30, 2012 | | | Quarter Ended June 30, 2011 | | Change |
| | | | | As
Reported
(GAAP) | | Adjustments | | Adjusted
Earnings
(Non-
GAAP) | | | | As
Reported
(GAAP) | | | Adjustments | | Adjusted
Earnings
(Non-
GAAP) | | As
Reported
(GAAP) | | Adjusted
Earnings
(Non-
GAAP) |
| REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Distribution Solutions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Direct distribution & services | | $ | 21,301 | | | | $ | - | | | | $ | 21,301 | | | | $ | 20,827 | | | | $ | - | | | $ | 20,827 | | | 2 | | % | | 2 | | % |
| | Sales to customers' warehouses | | | 5,347 | | | | | - | | | | | 5,347 | | | | | 4,891 | | | | | - | | | | 4,891 | | | 9 | | | | 9 | | |
| | | Total U.S. pharmaceutical distribution | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | & services | | | 26,648 | | | | | - | | | | | 26,648 | | | | | 25,718 | | | | | - | | | | 25,718 | | | 4 | | | | 4 | | |
| | Canada pharmaceutical distribution & services | | | 2,517 | | | | | - | | | | | 2,517 | | | | | 2,729 | | | | | - | | | | 2,729 | | | (8 | ) | | | (8 | ) | |
| | Medical-Surgical distribution & services | | | 795 | | | | | - | | | | | 795 | | | | | 731 | | | | | - | | | | 731 | | | 9 | | | | 9 | | |
| | | Total Distribution Solutions | | | 29,960 | | | | | - | | | | | 29,960 | | | | | 29,178 | | | | | - | | | | 29,178 | | | 3 | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Technology Solutions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Services | | | 666 | | | | | - | | | | | 666 | | | | | 630 | | | | | - | | | | 630 | | | 6 | | | | 6 | | |
| | Software & software systems | | | 145 | | | | | - | | | | | 145 | | | | | 144 | | | | | - | | | | 144 | | | 1 | | | | 1 | | |
| | Hardware | | | 27 | | | | | - | | | | | 27 | | | | | 28 | | | | | - | | | | 28 | | | (4 | ) | | | (4 | ) | |
| | | Total Technology Solutions | | | 838 | | | | | - | | | | | 838 | | | | | 802 | | | | | - | | | | 802 | | | 4 | | | | 4 | | |
| | | Revenues | | $ | 30,798 | | | | $ | - | | | | $ | 30,798 | | | | $ | 29,980 | | | | $ | - | | | $ | 29,980 | | | 3 | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| GROSS PROFIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Distribution Solutions | | $ | 1,215 | | | | $ | 1 | | | | $ | 1,216 | | | | $ | 1,131 | | | | $ | - | | | $ | 1,131 | | | 7 | | | | 8 | | |
| Technology Solutions | | | 385 | | | | | 3 | | | | | 388 | | | | | 378 | | | | | 5 | | | | 383 | | | 2 | | | | 1 | | |
| | | Gross profit | | $ | 1,600 | | | | $ | 4 | | | | $ | 1,604 | | | | $ | 1,509 | | | | $ | 5 | | | $ | 1,514 | | | 6 | | | | 6 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Distribution Solutions | | $ | (719 | ) | | | $ | 52 | | | | $ | (667 | ) | | | $ | (661 | ) | | | $ | 39 | | | $ | (622 | ) | | 9 | | | | 7 | | |
| Technology Solutions | | | (293 | ) | | | | 13 | | | | | (280 | ) | | | | (279 | ) | | | | 14 | | | | (265 | ) | | 5 | | | | 6 | | |
| Corporate (1) | | | (9 | ) | | | | (81 | ) | | | | (90 | ) | | | | (97 | ) | | | | - | | | | (97 | ) | | (91 | ) | | | (7 | ) | |
| | | Operating expenses | | $ | (1,021 | ) | | | $ | (16 | ) | | | $ | (1,037 | ) | | | $ | (1,037 | ) | | | $ | 53 | | | $ | (984 | ) | | (2 | ) | | | 5 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OTHER INCOME, NET | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Distribution Solutions | | $ | 4 | | | | $ | - | | | | $ | 4 | | | | $ | 5 | | | | $ | - | | | $ | 5 | | | (20 | ) | | | (20 | ) | |
| Technology Solutions | | | 1 | | | | | - | | | | | 1 | | | | | 1 | | | | | - | | | | 1 | | | - | | | | - | | |
| Corporate | | | 3 | | | | | - | | | | | 3 | | | | | 2 | | | | | - | | | | 2 | | | 50 | | | | 50 | | |
| | | Other income, net | | $ | 8 | | | | $ | - | | | | $ | 8 | | | | $ | 8 | | | | $ | - | | | $ | 8 | | | - | | | | - | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| OPERATING PROFIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Distribution Solutions | | $ | 500 | | | | $ | 53 | | | | $ | 553 | | | | $ | 475 | | | | $ | 39 | | | $ | 514 | | | 5 | | | | 8 | | |
| Technology Solutions | | | 93 | | | | | 16 | | | | | 109 | | | | | 100 | | | | | 19 | | | | 119 | | | (7 | ) | | | (8 | ) | |
| | | Operating profit | | | 593 | | | | | 69 | | | | | 662 | | | | | 575 | | | | | 58 | | | | 633 | | | 3 | | | | 5 | | |
| Corporate | | | (6 | ) | | | | (81 | ) | | | | (87 | ) | | | | (95 | ) | | | | - | | | | (95 | ) | | (94 | ) | | | (8 | ) | |
| | | Income before interest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | and income taxes | | $ | 587 | | | | $ | (12 | ) | | | $ | 575 | | | | $ | 480 | | | | $ | 58 | | | $ | 538 | | | 22 | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| STATISTICS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating profit as a % of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Distribution Solutions | | | 1.67 | | % | | | | | | | 1.85 | | % | | | 1.63 | | % | | | | | | | 1.76 | | % | 4 | | bp | | 9 | | bp |
| | Technology Solutions | | | 11.10 | | | | | | | | | 13.01 | | | | | 12.47 | | | | | | | | | 14.84 | | | (137 | ) | | | (183 | ) | |
| | | |
| (1) | | For the first quarter of 2013, operating expenses, as reported under GAAP, include an $81 million pre-tax gain on business combination related to the acquisition of the remaining 50% ownership interest in our corporate headquarters building. |
| | | |
| | | Schedule 4 |
| |
| McKESSON CORPORATION |
| RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED EARNINGS (NON-GAAP) - BY ADJUSTMENT TYPE |
| (unaudited) |
| (in millions) |
| |
| |
| | | Quarter Ended June 30, 2012 | | Quarter Ended June 30, 2011 |
| | | Distribution
Solutions | | Technology
Solutions | | Corporate
& Interest
Expense | | Total | | Distribution
Solutions | | Technology
Solutions | | Corporate
& Interest
Expense | | Total |
| As Reported (GAAP): | | | | | | | | | | | | | | | | |
| Revenues | | $ | 29,960 | | | $ | 838 | | | $ | - | | | $ | 30,798 | | | $ | 29,178 | | | $ | 802 | | | $ | - | | | $ | 29,980 | |
| | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 1,215 | | | $ | 385 | | | $ | - | | | $ | 1,600 | | | $ | 1,131 | | | $ | 378 | | | $ | - | | | $ | 1,509 | |
| Operating expenses (1) | | | (719 | ) | | | (293 | ) | | | (9 | ) | | | (1,021 | ) | | | (661 | ) | | | (279 | ) | | | (97 | ) | | | (1,037 | ) |
| Other income, net | | | 4 | | | | 1 | | | | 3 | | | | 8 | | | | 5 | | | | 1 | | | | 2 | | | | 8 | |
| Income before interest expense and income taxes | | | 500 | | | | 93 | | | | (6 | ) | | | 587 | | | | 475 | | | | 100 | | | | (95 | ) | | | 480 | |
| Interest expense | | | - | | | | - | | | | (56 | ) | | | (56 | ) | | | (1 | ) | | | (1 | ) | | | (62 | ) | | | (64 | ) |
| Income before income taxes | | $ | 500 | | | $ | 93 | | | $ | (62 | ) | | $ | 531 | | | $ | 474 | | | $ | 99 | | | $ | (157 | ) | | $ | 416 | |
| | | | | | | | | | | | | | | | | |
| Pre-Tax Adjustments: | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 1 | | | $ | 3 | | | $ | - | | | $ | 4 | | | $ | - | | | $ | 5 | | | $ | - | | | $ | 5 | |
| Operating expenses | | | 35 | | | | 12 | | | | - | | | | 47 | | | | 31 | | | | 12 | | | | - | | | | 43 | |
| Amortization of acquisition-related intangibles | | | 36 | | | | 15 | | | | - | | | | 51 | | | | 31 | | | | 17 | | | | - | | | | 48 | |
| | | | | | | | | | | | | | | | | |
| Operating expenses - Acquisition expenses | | | | | | | | | | | | | | | | |
| and related adjustments | | | 1 | | | | 1 | | | | (81 | ) | | | (79 | ) | | | 8 | | | | 2 | | | | - | | | | 10 | |
| | | | | | | | | | | | | | | | | |
| Operating expenses - Litigation reserve adjustments | | | 16 | | | | - | | | | - | | | | 16 | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | |
| Total pre-tax adjustments | | $ | 53 | | | $ | 16 | | | $ | (81 | ) | | $ | (12 | ) | | $ | 39 | | | $ | 19 | | | $ | - | | | $ | 58 | |
| | | | | | | | | | | | | | | | | |
| Adjusted Earnings (Non-GAAP): | | | | | | | | | | | | | | | | |
| Revenues | | $ | 29,960 | | | $ | 838 | | | $ | - | | | $ | 30,798 | | | $ | 29,178 | | | $ | 802 | | | $ | - | | | $ | 29,980 | |
| | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 1,216 | | | $ | 388 | | | $ | - | | | $ | 1,604 | | | $ | 1,131 | | | $ | 383 | | | $ | - | | | $ | 1,514 | |
| Operating expenses | | | (667 | ) | | | (280 | ) | | | (90 | ) | | | (1,037 | ) | | | (622 | ) | | | (265 | ) | | | (97 | ) | | | (984 | ) |
| Other income, net | | | 4 | | | | 1 | | | | 3 | | | | 8 | | | | 5 | | | | 1 | | | | 2 | | | | 8 | |
| Income before interest expense and income taxes | | | 553 | | | | 109 | | | | (87 | ) | | | 575 | | | | 514 | | | | 119 | | | | (95 | ) | | | 538 | |
| Interest expense | | | - | | | | - | | | | (56 | ) | | | (56 | ) | | | (1 | ) | | | (1 | ) | | | (62 | ) | | | (64 | ) |
| Income before income taxes | | $ | 553 | | | $ | 109 | | | $ | (143 | ) | | $ | 519 | | | $ | 513 | | | $ | 118 | | | $ | (157 | ) | | $ | 474 | |
| | | |
| (1) | | For the first quarter of 2013, operating expenses include an $81 million pre-tax gain on business combination related to the acquisition of the remaining 50% ownership interest in our corporate headquarters building. |
| | | |
| | | Schedule 5 |
| |
| McKESSON CORPORATION |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (unaudited) |
| (in millions) |
| |
| | | June 30, | | | March 31, |
| | | 2012 | | | 2012 |
| | | | | | | | |
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
| Cash and cash equivalents | | $ | 2,013 | | | $ | 3,149 |
| Receivables, net | | | 9,564 | | | | 9,977 |
| Inventories, net | | | 10,059 | | | | 10,073 |
| Prepaid expenses and other | | | 418 | | | | 404 |
| Total Current Assets | | | 22,054 | | | | 23,603 |
| Property, Plant and Equipment, Net | | | 1,221 | | | | 1,043 |
| Goodwill | | | 5,025 | | | | 5,032 |
| Intangible Assets, Net | | | 1,678 | | | | 1,750 |
| Other Assets | | | 1,770 | | | | 1,665 |
| Total Assets | | $ | 31,748 | | | $ | 33,093 |
| | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | |
| Current Liabilities | | | | | | | |
| Drafts and accounts payable | | $ | 15,151 | | | $ | 16,114 |
| Short-term borrowings | | | - | | | | 400 |
| Deferred revenue | | | 1,317 | | | | 1,423 |
| Deferred tax liabilities | | | 1,534 | | | | 1,092 |
| Current portion of long-term debt | | | 508 | | | | 508 |
| Other accrued liabilities | | | 1,587 | | | | 2,149 |
| Total Current Liabilities | | | 20,097 | | | | 21,686 |
| Long-Term Debt | | | 3,072 | | | | 3,072 |
| Other Noncurrent Liabilities | | | 1,376 | | | | 1,504 |
| Stockholders' Equity | | | 7,203 | | | | 6,831 |
| Total Liabilities and Stockholders' Equity | | $ | 31,748 | | | $ | 33,093 |
| |
| Schedule 6 |
| |
| McKESSON CORPORATION |
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (unaudited) |
| (in millions) |
| |
| | | | | | Quarter Ended June 30, |
| | | | | | 2012 | | 2011 |
| | | | | | | | | | |
| | | | | | | | | | |
| OPERATING ACTIVITIES | | | | | | |
| | Net income | | $ | 380 | | | $ | 286 | |
| | Adjustments to reconcile to net cash provided by (used in) operating activities: | | | | | | |
| | | Gain on business combination | | | (81 | ) | | | - | |
| | | Depreciation and amortization | | | 140 | | | | 135 | |
| | | Other deferred taxes | | | 170 | | | | 31 | |
| | | Share-based compensation expense | | | 42 | | | | 39 | |
| | | Other non-cash items | | | (6 | ) | | | 8 | |
| | Changes in operating assets and liabilities, net of acquisitions: | | | | | | |
| | | Receivables | | | 444 | | | | (195 | ) |
| | | Inventories | | | (4 | ) | | | (303 | ) |
| | | Drafts and accounts payable | | | (936 | ) | | | 445 | |
| | | Deferred revenue | | | (102 | ) | | | (50 | ) |
| | | Taxes | | | (142 | ) | | | 43 | |
| | Litigation settlement payments | | | (273 | ) | | | (6 | ) |
| | Deferred tax benefit on litigation charges | | | 100 | | | | 2 | |
| | Other | | | (284 | ) | | | (109 | ) |
| | | | Net cash provided by (used in) operating activities | | | (552 | ) | | | 326 | |
| | | | | | | | | | |
| INVESTING ACTIVITIES | | | | | | |
| | Property acquisitions | | | (46 | ) | | | (58 | ) |
| | Capitalized software expenditures | | | (38 | ) | | | (51 | ) |
| | Acquisitions, less cash and cash equivalents acquired | | | (108 | ) | | | (106 | ) |
| | Other | | | 42 | | | | 61 | |
| | | | Net cash used in investing activities | | | (150 | ) | | | (154 | ) |
| | | | | | | | | | |
| FINANCING ACTIVITIES | | | | | | |
| | Repayments of short-term borrowings | | | (400 | ) | | | - | |
| | Repayments of long-term debt | | | - | | | | (16 | ) |
| | Common stock transactions: | | | | | | |
| | | Issuances | | | 43 | | | | 51 | |
| | | Share repurchases, including shares surrendered for tax withholding | | | (53 | ) | | | (672 | ) |
| | Dividends paid | | | (53 | ) | | | (47 | ) |
| | Other | | | 38 | | | | 16 | |
| | | | Net cash used in financing activities | | | (425 | ) | | | (668 | ) |
| Effect of exchange rate changes on cash and cash equivalents | | | (9 | ) | | | - | |
| Net decrease in cash and cash equivalents | | | (1,136 | ) | | | (496 | ) |
| Cash and cash equivalents at beginning of period | | | 3,149 | | | | 3,612 | |
| Cash and cash equivalents at end of period | | $ | 2,013 | | | $ | 3,116 | |