IRVING, Texas--(BUSINESS WIRE)--McKesson Corporation (NYSE:MCK) today reported that revenues for the
fourth quarter ended March 31, 2019, were $52.4 billion compared to
$51.6 billion a year ago, an increase of 2% on a reported basis and an
increase of 3% on an FX-adjusted basis. For the fiscal year, McKesson
had revenues of $214.3 billion, compared to $208.4 billion a year ago,
an increase of 3% on a reported and FX-adjusted basis.
“McKesson delivered solid adjusted operating results, and we are pleased
to conclude fiscal 2019 with adjusted EPS growth of 8%,” said Brian
Tyler, chief executive officer. “We successfully executed in a
challenging environment and took action to address the headwinds in our
European business. McKesson exits fiscal 2019 with improving momentum
across many of our businesses. Our financial flexibility, reinforced by
a strong balance sheet and solid cash flow generation, positions us to
continue delivering shareholder value.”
On the basis of U.S. generally accepted accounting principles (“GAAP”),
fourth-quarter loss per diluted share from continuing operations was
$(4.17), compared to loss per diluted share of $(5.58) a year ago.
Full-year GAAP earnings per diluted share from continuing operations was
$0.17, compared to GAAP earnings per diluted share from continuing
operations of $0.30 a year ago. Fourth-quarter GAAP loss per diluted
share and full-year GAAP earnings per diluted shared included after-tax
net charges totaling approximately $1.5 billion and $2.2 billion,
respectively, or $7.63 and $11.00 per diluted share, respectively,
reflecting non-cash goodwill and long-lived asset impairment charges, as
well as restructuring charges largely in the company’s European
businesses.
Fourth-quarter Adjusted Earnings per diluted share was $3.69, an
increase of 6% compared to $3.49 a year ago, primarily driven by a lower
share count and growth in the Medical-Surgical business, partially
offset by weakness in the U.K. retail pharmacy business, including an
inventory charge recorded in the fourth quarter, and a higher adjusted
tax rate. Full-year Adjusted Earnings per diluted share was $13.57, an
increase of 8% compared to $12.62 for the prior year, primarily driven
by a lower share count, growth in the McKesson Prescription Technology
Solutions (MRxTS) and Medical-Surgical businesses and a lower adjusted
tax rate, partially offset by lower profit contribution from the U.S.
Pharmaceutical business related to the fourth quarter fiscal 2018
customer losses and weakness in the U.K. retail pharmacy business.
For the full year, McKesson generated cash from operations of $4.0
billion, and invested $557 million internally, resulting in free cash
flow of $3.5 billion. During the year, McKesson paid $905 million for
acquisitions, repurchased approximately $1.6 billion of its common
stock, and paid $292 million in dividends. The company ended the quarter
with cash and cash equivalents of $3.0 billion.
U.S. Pharmaceutical and Specialty Solutions Segment
-
Fourth Quarter: Revenues were $40.9 billion, up 3%, driven
primarily by market growth, partially offset by branded to generic
conversions and fourth-quarter fiscal 2018 customer losses. GAAP
operating profit was $873 million and GAAP operating margin was 2.13%.
Adjusted operating profit was $752 million, down 1%, and adjusted
operating margin was 1.84%.
-
Full Year: Revenues were $167.8 billion, up 3%, driven
primarily by market growth and acquisitions, partially offset by
fourth-quarter fiscal 2018 customer losses and branded to generic
conversions. GAAP operating profit was $2.7 billion and GAAP operating
margin was 1.61%. Adjusted operating profit was $2.5 billion, down 2%,
and adjusted operating margin was 1.50%.
European Pharmaceutical Solutions Segment
-
Fourth Quarter: Revenues were $6.8 billion, down 6% on a
reported basis and up 2% on an FX-adjusted basis, driven primarily by
market growth, partially offset by the fiscal 2018 actions to sell or
divest owned retail pharmacies and a challenging market environment in
the U.K. GAAP operating loss was $(1.5) billion and GAAP operating
margin was (21.52)%. The segment recorded non-cash impairment charges
of $1.4 billion in the fourth quarter, mainly due to declines in
estimated future cash flows primarily attributed to the continued
effects of U.K. government reimbursement reductions and competitive
pressures in the U.K. Adjusted operating profit was $23 million, down
72%, and adjusted operating margin was 0.34%. On an FX-adjusted basis,
adjusted operating profit was $26 million, down 68%, and adjusted
operating margin was 0.36%. The segment results include an inventory
charge of approximately $20 million in the fourth quarter.
-
Full Year: Revenues were $27.2 billion, flat on a reported
basis and up 1% on an FX-adjusted basis, driven primarily by market
growth, partially offset by the fiscal 2018 reduction in owned retail
pharmacies and a challenging market environment in the U.K. and
France. GAAP operating loss was $(2.0) billion and GAAP operating
margin was (7.26)%. The segment GAAP results include full-year pre-tax
restructuring charges of $63 million as a result of actions taken to
address performance in the segment. Adjusted operating profit was $219
million, down 36%, and adjusted operating margin was 0.80%. On an
FX-adjusted basis, adjusted operating profit was $220 million, down
35%, and adjusted operating margin was 0.80%.
Medical-Surgical Solutions Segment
-
Fourth Quarter: Revenues were $2.0 billion, up 13%, driven
primarily by an acquisition and growth in the Primary Care and Lab
Solutions businesses. GAAP operating profit was $121 million and GAAP
operating margin was 6.19%. Adjusted operating profit was $172
million, up 21%, and adjusted operating margin was 8.80%.
-
Full Year: Revenues were $7.6 billion, up 15%, driven primarily
by an acquisition and growth in the Primary Care and Lab Solutions
businesses. GAAP operating profit was $455 million and GAAP operating
margin was 5.97%. Adjusted operating profit was $605 million, up 11%,
and adjusted operating margin was 7.94%.
Other remaining businesses (primarily including McKesson
Canada, MRxTS and equity accounting method investment in Change
Healthcare)
-
Fourth Quarter: Revenues were $2.8 billion, down 6% on a
reported basis and down 1% on an FX-adjusted basis, driven primarily
by April 2018 government actions taken in Canada, partially offset by
market growth. GAAP operating profit was $111 million and adjusted
operating profit was $258 million, up 6%. On an FX-adjusted basis,
adjusted operating profit was $261 million, up 7%.
-
Full Year: Revenues were $11.7 billion, down 1% on a reported
basis and up 1% on an FX-adjusted basis, driven primarily by market
growth, partially offset by government actions enacted in Canada and
the fiscal 2018 sale of the company’s Enterprise Information Solutions
business. GAAP operating profit was $394 million and adjusted
operating profit was $995 million, up 7%. On an FX-adjusted basis,
adjusted operating profit was $1.0 billion, up 8%.
Company Updates
-
Renewed pharmaceutical distribution relationship with CVS Health
through June 2023.
-
McKesson relocated its global corporate headquarters from San
Francisco, California, to Irving, Texas, effective April 1, 2019.
-
Board of Directors elected Dominic Caruso and Brad Lerman as new
independent directors.
-
In January of 2019, the Board of Directors formed a Compliance
Committee to enhance oversight of the company’s compliance programs
and management’s identification and evaluation of the principal legal
and regulatory compliance risks. Brad Lerman, who has significant
experience leading global legal, government affairs, ethics and
compliance functions, chairs the committee.
-
Following McKesson’s announcement of a $100 million contribution to
create a non-profit foundation to address the opioid epidemic in March
2018, the Foundation for Opioid Response Efforts (FORE) appointed Dr.
Andrea Barthwell as board chair and Dr. Karen A. Scott as president.
-
Enhanced leadership and executive teams: appointed Kirk Kaminsky
president of U.S. Pharmaceutical and Specialty Solutions business
effective April 15, 2019, and appointed Tracy Faber executive vice
president and chief human resources officer effective October 1, 2019,
following Jorge Figueredo’s announced retirement.
Cost Savings Target Update
As a result of actions taken in the second half of fiscal 2019 to
address challenges in the European business and to better position the
U.S. and Canadian businesses, the company now anticipates it will
generate approximately $400 million to $500 million in annual pre-tax
savings that will be substantially realized by the end of fiscal 2021,
an increase from the prior expectation of $300 million to $400 million
as previously announced on October 25, 2018.
“We are making important progress towards our initiatives and are
confident that the actions we are taking position us for growth in
fiscal 2020 and beyond,” Tyler concluded.
Fiscal 2020 Outlook and Key Assumptions
McKesson expects full-year fiscal 2020 Adjusted Earnings per diluted
share of $13.85 to $14.45, which reflects solid growth across the
company’s operating segments, a continuation of disciplined, efficient
capital deployment, investments in the business, increased costs for
opioids litigation and modest improvement in the U.K. business.
The fiscal 2020 outlook is based on the following key assumptions and
expectations, and is also subject to risk factors such as those
described below:
-
McKesson to deliver low- to mid-single digit percent revenue growth
and flat to low-single digit percent adjusted income from operations
decline in fiscal 2020.
-
U.S. Pharmaceutical and Specialty Solutions to deliver low- to
mid-single digit percent revenue and adjusted operating profit growth
in fiscal 2020.
-
European Pharmaceutical Solutions to deliver low- to mid-single digit
percent revenue and adjusted operating profit growth in fiscal 2020.
-
Medical-Surgical Solutions to deliver high-single digit percent
revenue growth and high-single to low double-digit percent adjusted
operating profit growth in fiscal 2020.
-
Other to deliver approximately flat to low-single digit percent
revenue decline and adjusted operating profit is expected to decline
low- to mid-single digit percent in fiscal 2020, which assumes the
company’s continued 70% equity interest in Change Healthcare through
March 31, 2020.
-
Adjusted corporate expenses to be between approximately $725 million
and $775 million, primarily driven by an anticipated increase in
opioid-related litigation costs, and investments in technology-related
infrastructure and growth-oriented data and analytics capabilities.
-
Interest expense to be between $245 million and $265 million.
-
The guidance range assumes a full-year adjusted tax rate of
approximately 18-19%, which may vary from quarter to quarter.
-
Foreign currency exchange rate movements to have a net neutral impact
to adjusted earnings per diluted share year over year.
-
Free cash flow to be $2.8 billion to $3.0 billion, which is net of
expected payments for property, plant and equipment and capitalized
software expenditures of between $500 million and $700 million.
-
Weighted average diluted shares used in the calculation of earnings
per share to be approximately 185 million for the year.
Conference Call Details
The company has scheduled a conference call for today, Wednesday, May 8th,
at 8:00 AM ET. The dial-in number for individuals wishing to participate
on the call is 323-794-2093. Holly Weiss, senior vice president,
Investor Relations, is the leader of the call, and the password to join
the call is ‘McKesson’. A telephonic replay of this conference call will
be available for five calendar days. For individuals wishing to listen
to the replay, the dial-in number is 719-457-0820 and the pass code is
3096337. An archive of the conference call will also be available on the
company’s Investor Relations website at http://investor.mckesson.com.
Upcoming Investor Events
McKesson management will be participating in the following investor
conferences:
-
Bank of America Merrill Lynch Health Care Conference, May 14, 2019, in
Las Vegas, Nevada; and
-
Goldman Sachs 40th Annual Global Healthcare Conference,
June 11, 2019, in Rancho Palos Verdes, California.
Audio webcasts will be available live and archived on the company’s
Investor Relations website at http://investor.mckesson.com.
A complete listing of upcoming events for the investment community is
available on the company’s Investor Relations website.
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-related expenses and
adjustments, LIFO inventory-related adjustments, gains from antitrust
legal settlements, restructuring and asset impairment charges, and other
adjustments. A reconciliation of McKesson’s GAAP financial results to
Adjusted Earnings is provided in Schedules 2 and 3 of the financial
statement tables included with this release.
The company does not provide forward-looking guidance on a GAAP basis
prospectively as McKesson is unable to provide a quantitative
reconciliation of this forward-looking non-GAAP measure to the most
directly comparable forward-looking GAAP measure, without unreasonable
effort, because McKesson cannot reliably forecast LIFO inventory-related
adjustments, gains from antitrust legal settlements, restructuring and
asset impairment charges, and other adjustments, which are difficult to
predict and estimate. These items are inherently uncertain and depend on
various factors, many of which are beyond the company’s control, and as
such, any associated estimate and its impact on GAAP performance could
vary materially.
FX-Adjusted
McKesson also presents its financial results on an FX-adjusted basis,
which is the same measure formerly designated Constant Currency. The
company conducts business worldwide in local currencies, including the
Euro, British pound and Canadian dollar. As a result, the comparability
of the financial results reported in U.S. dollars can be affected by
changes in foreign currency exchange rates. FX-adjusted information is
presented to provide a framework for assessing how the company’s
business performed excluding the effect of foreign currency exchange
rate fluctuations. The supplemental FX-adjusted information of the
company’s GAAP financial results and Adjusted Earnings (Non-GAAP) is
provided in Schedule 3 of the financial statement tables included with
this release.
Free Cash Flow
McKesson also provides free cash flow, a non-GAAP measure. Free cash
flow is defined as net cash provided by operating activities less
payments for property, plant and equipment and capitalized software
expenditures, as outlined in the company’s condensed consolidated
statements of cash flows.
Cautionary Statements
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 in those statements. Forward-looking statements may be identified
by their use of 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, assumptions or intentions may also include forward-looking
statements. It is not possible to predict or identify all such risks and
uncertainties. We encourage investors to read important risk factors
described in the company’s Form 10-K, Form 10-Q and Form 8-K reports
filed with the Securities and Exchange Commission. These risk factors
include, but are not limited to: changes in the U.S. healthcare industry
and regulatory environment; managing foreign expansion, including the
related operating, economic, political and regulatory risks; changes in
the Canadian healthcare industry and regulatory environment; exposure to
European economic conditions, including recent austerity measures taken
by certain European governments; changes in the European regulatory
environment with respect to privacy and data protection regulations;
fluctuations in foreign currency exchange rates; the company’s ability
to successfully identify, consummate, finance and integrate
acquisitions; the performance of the company’s investment in Change
Healthcare; the company’s ability to manage and complete divestitures;
material adverse resolution of pending legal proceedings; competition
and industry consolidation; 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; cyberattack, natural disaster, or malfunction of
sophisticated internal computer systems to perform as designed; the
adequacy of insurance to cover property loss or liability claims; 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 or services to conform to specifications; disaster or other
event causing interruption of customer access to data residing in our
service centers; changes in circumstances that could impair our goodwill
or intangible assets; new or revised tax legislation or challenges to
our tax positions; 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; changes in accounting
principles generally accepted in the United States of America;
withdrawal from participation in multiemployer pension plans or if such
plans are reported to have underfunded liabilities; inability to realize
the expected benefits from the company’s restructuring and business
process initiatives; difficulties with outsourcing and similar third
party relationships; risks associated with the company’s retail
expansion; and the company’s inability to keep existing retail store
locations or open new retail locations in desirable places. 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 update
forward-looking statements.
About McKesson Corporation
McKesson Corporation, currently ranked 6th on the FORTUNE
500, is a global leader in healthcare supply chain management solutions,
retail pharmacy, community oncology and specialty care, and healthcare
information technology. McKesson partners with pharmaceutical
manufacturers, providers, pharmacies, governments and other
organizations in healthcare to help provide the right medicines, medical
products and healthcare services to the right patients at the right
time, safely and cost-effectively. United by our ICARE shared
principles, our employees work every day to innovate and deliver
opportunities that make our customers and partners more successful — all
for the better health of patients. McKesson has been named the “Most
Admired Company” in the healthcare wholesaler category by FORTUNE, a
“Best
Place to Work” by the Human Rights Campaign Foundation, and a top military-friendly
company by Military Friendly. For more information, visit www.mckesson.com.
|
|
|
Schedule 1
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP
|
(unaudited)
|
(in millions, except per share amounts)
|
|
|
|
Quarter Ended March 31,
|
|
|
|
Year Ended March 31,
|
|
|
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
52,429
|
|
|
$
|
51,628
|
|
|
2
|
|
%
|
|
$
|
214,319
|
|
|
$
|
208,357
|
|
|
3
|
|
%
|
Cost of sales (1)
|
|
|
(49,228
|
)
|
|
|
(48,553
|
)
|
|
1
|
|
|
|
|
(202,565
|
)
|
|
|
(197,173
|
)
|
|
3
|
|
|
Gross profit
|
|
|
3,201
|
|
|
|
3,075
|
|
|
4
|
|
|
|
|
11,754
|
|
|
|
11,184
|
|
|
5
|
|
|
Operating expenses (2) (3) (4)
|
|
|
(2,255
|
)
|
|
|
(2,316
|
)
|
|
(3
|
)
|
|
|
|
(8,474
|
)
|
|
|
(8,226
|
)
|
|
3
|
|
|
Goodwill impairment charges (5)
|
|
|
(1,206
|
)
|
|
|
(1,388
|
)
|
|
(13
|
)
|
|
|
|
(1,797
|
)
|
|
|
(1,738
|
)
|
|
3
|
|
|
Restructuring and asset impairment charges (6)
|
|
|
(309
|
)
|
|
|
(315
|
)
|
|
(2
|
)
|
|
|
|
(597
|
)
|
|
|
(567
|
)
|
|
5
|
|
|
Gain from sale of business (7)
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
109
|
|
|
(100
|
)
|
|
Total operating expenses
|
|
|
(3,770
|
)
|
|
|
(4,019
|
)
|
|
(6
|
)
|
|
|
|
(10,868
|
)
|
|
|
(10,422
|
)
|
|
4
|
|
|
Operating income (loss)
|
|
|
(569
|
)
|
|
|
(944
|
)
|
|
(40
|
)
|
|
|
|
886
|
|
|
|
762
|
|
|
16
|
|
|
Other income, net (8)
|
|
|
38
|
|
|
|
28
|
|
|
36
|
|
|
|
|
182
|
|
|
|
130
|
|
|
40
|
|
|
Income (loss) from equity method investment in Change Healthcare (9)
|
|
|
(32
|
)
|
|
|
23
|
|
|
(239
|
)
|
|
|
|
(194
|
)
|
|
|
(248
|
)
|
|
(22
|
)
|
|
Loss on debt extinguishment (10)
|
|
|
-
|
|
|
|
(122
|
)
|
|
(100
|
)
|
|
|
|
-
|
|
|
|
(122
|
)
|
|
(100
|
)
|
|
Interest expense
|
|
|
(70
|
)
|
|
|
(79
|
)
|
|
(11
|
)
|
|
|
|
(264
|
)
|
|
|
(283
|
)
|
|
(7
|
)
|
|
Income (loss) from continuing operations before income taxes
|
|
|
(633
|
)
|
|
|
(1,094
|
)
|
|
(42
|
)
|
|
|
|
610
|
|
|
|
239
|
|
|
155
|
|
|
Income tax (expense) benefit (11)
|
|
|
(111
|
)
|
|
|
7
|
|
|
NM
|
|
|
|
|
(356
|
)
|
|
|
53
|
|
|
(772
|
)
|
|
Income (loss) from continuing operations after tax
|
|
|
(744
|
)
|
|
|
(1,087
|
)
|
|
(32
|
)
|
|
|
|
254
|
|
|
|
292
|
|
|
(13
|
)
|
|
Income from discontinued operations, net of tax
|
|
|
-
|
|
|
|
2
|
|
|
(100
|
)
|
|
|
|
1
|
|
|
|
5
|
|
|
(80
|
)
|
|
Net income (loss)
|
|
|
(744
|
)
|
|
|
(1,085
|
)
|
|
(31
|
)
|
|
|
|
255
|
|
|
|
297
|
|
|
(14
|
)
|
|
Net income attributable to noncontrolling interests
|
|
|
(52
|
)
|
|
|
(61
|
)
|
|
(15
|
)
|
|
|
|
(221
|
)
|
|
|
(230
|
)
|
|
(4
|
)
|
|
Net income (loss) attributable to McKesson Corporation
|
|
$
|
(796
|
)
|
|
$
|
(1,146
|
)
|
|
(31
|
)
|
%
|
|
$
|
34
|
|
|
$
|
67
|
|
|
(49
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to McKesson
Corporation (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(4.17
|
)
|
|
$
|
(5.58
|
)
|
|
(25
|
)
|
%
|
|
$
|
0.17
|
|
|
$
|
0.30
|
|
|
(43
|
)
|
%
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
0.02
|
|
|
(100
|
)
|
|
Total
|
|
$
|
(4.17
|
)
|
|
$
|
(5.58
|
)
|
|
(25
|
)
|
%
|
|
$
|
0.17
|
|
|
$
|
0.32
|
|
|
(47
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(4.17
|
)
|
|
$
|
(5.58
|
)
|
|
(25
|
)
|
%
|
|
$
|
0.17
|
|
|
$
|
0.30
|
|
|
(43
|
)
|
%
|
Discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
0.02
|
|
|
(100
|
)
|
|
Total
|
|
$
|
(4.17
|
)
|
|
$
|
(5.58
|
)
|
|
(25
|
)
|
%
|
|
$
|
0.17
|
|
|
$
|
0.32
|
|
|
(47
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
|
|
|
$
|
1.51
|
|
|
$
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
191
|
|
|
|
206
|
|
|
(7
|
)
|
%
|
|
|
197
|
|
|
|
209
|
|
|
(6
|
)
|
%
|
Basic
|
|
|
191
|
|
|
|
206
|
|
|
(7
|
)
|
|
|
|
196
|
|
|
|
208
|
|
|
(6
|
)
|
|
|
|
|
(a)
|
|
Certain computations may reflect rounding adjustments.
|
(b)
|
|
Diluted net loss per share for the fourth quarters of fiscal 2019
and 2018 is calculated by excluding dilutive securities from the
denominator due to their antidilutive effects.
|
|
|
|
NM
|
|
Computation not meaningful.
|
|
|
|
Refer to the section entitled "Financial Statement Notes" at the end
of this release.
|
|
|
|
Refer to our applicable filings with the SEC for additional
disclosures including our Annual Report on Form 10-K for fiscal 2019
and 2018.
|
|
|
Schedule 2A
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
(unaudited)
|
(in millions, except per share amounts)
|
|
|
|
|
|
Change
|
|
|
Quarter Ended March 31, 2019
|
|
Vs. Prior Quarter
|
|
|
|
|
Amortization
|
|
Acquisition-
|
|
|
|
Gains from
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Related
|
|
LIFO Inventory-
|
|
Antitrust
|
|
and Asset
|
|
Other
|
|
Adjusted
|
|
As
|
|
Adjusted
|
|
|
As Reported
|
|
Related
|
|
Expenses and
|
|
Related
|
|
Legal
|
|
Impairment
|
|
Adjustments,
|
|
Earnings
|
|
Reported
|
|
Earnings
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Settlements
|
|
Charges, Net
|
|
Net
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
$
|
3,201
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(146
|
)
|
|
|
$
|
(63
|
)
|
|
|
$
|
4
|
|
|
|
$
|
-
|
|
|
|
$
|
2,996
|
|
|
|
4
|
|
|
%
|
|
-
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (5) (6)
|
|
$
|
(3,770
|
)
|
|
|
$
|
121
|
|
|
|
$
|
34
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
309
|
|
|
|
$
|
1,228
|
|
|
|
$
|
(2,078
|
)
|
|
|
(6
|
)
|
|
%
|
|
1
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
$
|
38
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
38
|
|
|
|
36
|
|
|
%
|
|
36
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from equity method investment in Change Healthcare (9)
|
|
$
|
(32
|
)
|
|
|
$
|
75
|
|
|
|
$
|
27
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
70
|
|
|
|
(239
|
)
|
|
%
|
|
(3
|
)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
$
|
(633
|
)
|
|
|
$
|
196
|
|
|
|
$
|
61
|
|
|
|
$
|
(146
|
)
|
|
|
$
|
(63
|
)
|
|
|
$
|
313
|
|
|
|
$
|
1,228
|
|
|
|
$
|
956
|
|
|
|
(42
|
)
|
|
%
|
|
1
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
(111
|
)
|
|
|
$
|
(47
|
)
|
|
|
$
|
(15
|
)
|
|
|
$
|
37
|
|
|
|
$
|
16
|
|
|
|
$
|
(58
|
)
|
|
|
$
|
(19
|
)
|
|
|
$
|
(197
|
)
|
|
|
NM
|
|
|
|
|
21
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax, attributable
to McKesson Corporation
|
|
$
|
(796
|
)
|
|
|
$
|
149
|
|
|
|
$
|
46
|
|
|
|
$
|
(109
|
)
|
|
|
$
|
(47
|
)
|
|
|
$
|
255
|
|
|
|
$
|
1,209
|
|
|
|
$
|
707
|
|
|
|
(31
|
)
|
|
%
|
|
(2
|
)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share from continuing
operations, net of tax, attributable to McKesson Corporation (a)
(b)
|
|
$
|
(4.17
|
)
|
|
|
$
|
0.78
|
|
|
|
$
|
0.24
|
|
|
|
$
|
(0.56
|
)
|
|
|
$
|
(0.24
|
)
|
|
|
$
|
1.33
|
|
|
|
$
|
6.30
|
|
|
|
$
|
3.69
|
|
(c)
|
|
(25
|
)
|
|
%
|
|
6
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
191
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
|
192
|
|
|
|
(7
|
)
|
|
%
|
|
(7
|
)
|
|
%
|
|
|
|
Quarter Ended March 31, 2018
|
|
|
|
|
|
|
Amortization
|
|
Acquisition-
|
|
|
|
Gains from
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition
|
|
Related
|
|
LIFO Inventory-
|
|
Antitrust
|
|
and Asset
|
|
Other
|
|
Adjusted
|
|
|
|
|
|
|
As Reported
|
|
-Related
|
|
Expenses and
|
|
Related
|
|
Legal
|
|
Impairment
|
|
Adjustments,
|
|
Earnings
|
|
|
|
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Settlements
|
|
Charges, Net
|
|
Net
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
$
|
3,075
|
|
|
|
$
|
-
|
|
|
|
$
|
2
|
|
|
|
$
|
(94
|
)
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
2,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (5) (6)
|
|
$
|
(4,019
|
)
|
|
|
$
|
134
|
|
|
|
$
|
49
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
387
|
|
|
|
$
|
1,389
|
|
|
|
$
|
(2,060
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
$
|
28
|
|
|
|
$
|
-
|
|
|
|
$
|
1
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(1
|
)
|
|
|
$
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from equity method investment in Change Healthcare (9)
|
|
$
|
23
|
|
|
|
$
|
74
|
|
|
|
$
|
48
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(73
|
)
|
|
|
$
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt extinguishment (10)
|
|
$
|
(122
|
)
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
122
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
$
|
(1,094
|
)
|
|
|
$
|
208
|
|
|
|
$
|
100
|
|
|
|
$
|
(94
|
)
|
|
|
$
|
-
|
|
|
|
$
|
387
|
|
|
|
$
|
1,437
|
|
|
|
$
|
944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) (11)
|
|
$
|
7
|
|
|
|
$
|
(64
|
)
|
|
|
$
|
(34
|
)
|
|
|
$
|
33
|
|
|
|
$
|
-
|
|
|
|
$
|
(33
|
)
|
|
|
$
|
(72
|
)
|
|
|
$
|
(163
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations, net of tax, attributable
to McKesson Corporation
|
|
$
|
(1,148
|
)
|
|
|
$
|
144
|
|
|
|
$
|
66
|
|
|
|
$
|
(61
|
)
|
|
|
$
|
-
|
|
|
|
$
|
354
|
|
|
|
$
|
1,365
|
|
|
|
$
|
720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share from continuing
operations, net of tax, attributable to McKesson Corporation (a)
(b)
|
|
$
|
(5.58
|
)
|
|
|
$
|
0.70
|
|
|
|
$
|
0.31
|
|
|
|
$
|
(0.29
|
)
|
|
|
$
|
-
|
|
|
|
$
|
1.72
|
|
|
|
$
|
6.60
|
|
|
|
$
|
3.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
206
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Certain computations may reflect rounding adjustments.
|
(b)
|
|
Diluted net loss per share for the fourth quarters of fiscal 2019
and 2018, as reported under GAAP, is calculated using a weighted
average of 191 million and 206 million common shares and excludes
dilutive securities from the denominator due to their antidilutive
effects. Potentially dilutive securities were excluded from the
fiscal 2019 and 2018 GAAP per share computations due to our reported
net loss for the fourth quarters of fiscal 2019 and 2018. Diluted
adjusted earnings (Non-GAAP) per share, and GAAP to Non-GAAP per
share reconciling items, are calculated using a weighted average of
192 million and 207 million common shares and include dilutive
securities for the fourth quarters of fiscal 2019 and 2018. Any
cross-footing differences in per share amounts are due to a
difference in weighted average shares outstanding in calculating
GAAP net loss and non-GAAP net income.
|
(c)
|
|
Adjusted Earnings per share on an FX-Adjusted basis for the fourth
quarter of fiscal 2019 was $3.71 per diluted share, which excludes
the foreign currency exchange effect of $0.02 per diluted share.
|
|
|
|
Refer to the section entitled "Financial Statement Notes" at the end
of this release.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and FX-Adjusted (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
Schedule 2B
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
(unaudited)
|
(in millions, except per share amounts)
|
|
|
|
Change
|
|
|
Year Ended March 31, 2019
|
|
Vs. Prior Year
|
|
|
|
|
Amortization
|
|
Acquisition-
|
|
|
|
Gains from
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Related
|
|
LIFO Inventory-
|
|
Antitrust
|
|
and Asset
|
|
Other
|
|
Adjusted
|
|
|
|
Adjusted
|
|
|
As Reported
|
|
Related
|
|
Expenses and
|
|
Related
|
|
Legal
|
|
Impairment
|
|
Adjustments,
|
|
Earnings
|
|
As Reported
|
|
Earnings
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Settlements
|
|
Charges, Net
|
|
Net
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
$
|
11,754
|
|
|
|
$
|
-
|
|
|
|
$
|
1
|
|
|
|
$
|
(210
|
)
|
|
|
$
|
(202
|
)
|
|
|
$
|
4
|
|
|
|
$
|
-
|
|
|
|
$
|
11,347
|
|
|
|
5
|
|
%
|
|
2
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (3) (5) (6)
|
|
$
|
(10,868
|
)
|
|
|
$
|
485
|
|
|
|
$
|
118
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
597
|
|
|
|
$
|
1,736
|
|
|
|
$
|
(7,932
|
)
|
|
|
4
|
|
%
|
|
4
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net (8)
|
|
$
|
182
|
|
|
|
$
|
1
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(56
|
)
|
|
|
$
|
127
|
|
|
|
40
|
|
%
|
|
41
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from equity method investment in Change Healthcare (9)
|
|
$
|
(194
|
)
|
|
|
$
|
304
|
|
|
|
$
|
126
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
6
|
|
|
|
$
|
242
|
|
|
|
(22
|
)
|
%
|
|
(11
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
$
|
610
|
|
|
|
$
|
790
|
|
|
|
$
|
245
|
|
|
|
$
|
(210
|
)
|
|
|
$
|
(202
|
)
|
|
|
$
|
601
|
|
|
|
$
|
1,686
|
|
|
|
$
|
3,520
|
|
|
|
155
|
|
%
|
|
(2
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
(356
|
)
|
|
|
$
|
(195
|
)
|
|
|
$
|
(61
|
)
|
|
|
$
|
54
|
|
|
|
$
|
52
|
|
|
|
$
|
(102
|
)
|
|
|
$
|
(17
|
)
|
|
|
$
|
(625
|
)
|
|
|
(772
|
)
|
%
|
|
(11
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
33
|
|
|
|
$
|
595
|
|
|
|
$
|
184
|
|
|
|
$
|
(156
|
)
|
|
|
$
|
(150
|
)
|
|
|
$
|
499
|
|
|
|
$
|
1,669
|
|
|
|
$
|
2,674
|
|
|
|
(47
|
)
|
%
|
|
1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation (a)
|
|
$
|
0.17
|
|
|
|
$
|
3.02
|
|
|
|
$
|
0.93
|
|
|
|
$
|
(0.79
|
)
|
|
|
$
|
(0.76
|
)
|
|
|
$
|
2.53
|
|
|
|
$
|
8.47
|
|
|
|
$
|
13.57
|
|
(b)
|
|
(43
|
)
|
%
|
|
8
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
|
197
|
|
|
|
(6
|
)
|
%
|
|
(6
|
)
|
%
|
|
|
|
Year Ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
Acquisition-
|
|
|
|
Gains from
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Related
|
|
LIFO Inventory-
|
|
Antitrust
|
|
and Asset
|
|
Other
|
|
Adjusted
|
|
|
|
|
As Reported
|
|
Related
|
|
Expenses and
|
|
Related
|
|
Legal
|
|
Impairment
|
|
Adjustments,
|
|
Earnings
|
|
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Settlements
|
|
Charges, Net
|
|
Net
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
$
|
11,184
|
|
|
|
$
|
-
|
|
|
|
$
|
14
|
|
|
|
$
|
(99
|
)
|
|
|
$
|
-
|
|
|
|
$
|
(1
|
)
|
|
|
$
|
-
|
|
|
|
$
|
11,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (2) (4) (5) (6) (7)
|
|
$
|
(10,422
|
)
|
|
|
$
|
503
|
|
|
|
$
|
68
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
680
|
|
|
|
$
|
1,571
|
|
|
|
$
|
(7,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net (8)
|
|
$
|
130
|
|
|
|
$
|
1
|
|
|
|
$
|
2
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(43
|
)
|
|
|
$
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from equity method investment in Change Healthcare (9)
|
|
$
|
(248
|
)
|
|
|
$
|
288
|
|
|
|
$
|
293
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
(61
|
)
|
|
|
$
|
272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt extinguishment (10)
|
|
$
|
(122
|
)
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
122
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
$
|
239
|
|
|
|
$
|
792
|
|
|
|
$
|
377
|
|
|
|
$
|
(99
|
)
|
|
|
$
|
-
|
|
|
|
$
|
679
|
|
|
|
$
|
1,589
|
|
|
|
$
|
3,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) (11)
|
|
$
|
53
|
|
|
|
$
|
(247
|
)
|
|
|
$
|
(124
|
)
|
|
|
$
|
35
|
|
|
|
$
|
-
|
|
|
|
$
|
(89
|
)
|
|
|
$
|
(331
|
)
|
|
|
$
|
(703
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
62
|
|
|
|
$
|
545
|
|
|
|
$
|
253
|
|
|
|
$
|
(64
|
)
|
|
|
$
|
-
|
|
|
|
$
|
590
|
|
|
|
$
|
1,258
|
|
|
|
$
|
2,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation (a)
|
|
$
|
0.30
|
|
|
|
$
|
2.60
|
|
|
|
$
|
1.20
|
|
|
|
$
|
(0.31
|
)
|
|
|
$
|
-
|
|
|
|
$
|
2.82
|
|
|
|
$
|
6.01
|
|
|
|
$
|
12.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
209
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Certain computations may reflect rounding adjustments.
|
(b)
|
|
Adjusted Earnings per share on an FX-Adjusted basis for fiscal
2019 was $13.59 per diluted share, which excludes the foreign
currency exchange effect of $0.02 per diluted share.
|
|
|
|
Refer to the section entitled "Financial Statement Notes" at the end
of this release.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and FX-Adjusted (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
Schedule 3A
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
(unaudited)
|
(in millions)
|
|
|
|
|
Quarter Ended March 31, 2019
|
|
Quarter Ended March 31, 2018
|
|
GAAP
|
|
Non-GAAP
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
FX-
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
Adjusted
|
|
Foreign
|
|
|
|
Foreign
|
|
|
|
As
|
|
Earnings
|
|
FX-
|
|
Adjusted
|
|
|
As Reported
|
|
|
|
Earnings
|
|
As Reported
|
|
|
|
Earnings
|
|
Currency
|
|
|
|
Currency
|
|
|
|
Reported
|
|
(Non-
|
|
Adjusted
|
|
(Non-
|
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
Effects
|
|
FX-Adjusted
|
|
Effects
|
|
FX-Adjusted
|
|
(GAAP)
|
|
GAAP)
|
|
(GAAP)
|
|
GAAP)
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions
|
|
$
|
40,897
|
|
|
|
$
|
-
|
|
|
$
|
40,897
|
|
|
|
$
|
39,733
|
|
|
|
$
|
-
|
|
|
$
|
39,733
|
|
|
|
$
|
-
|
|
|
$
|
40,897
|
|
|
|
$
|
-
|
|
|
$
|
40,897
|
|
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
European Pharmaceutical Solutions
|
|
|
6,757
|
|
|
|
|
-
|
|
|
|
6,757
|
|
|
|
|
7,176
|
|
|
|
|
-
|
|
|
|
7,176
|
|
|
|
|
536
|
|
|
|
7,293
|
|
|
|
|
536
|
|
|
|
7,293
|
|
|
|
(6
|
)
|
|
|
(6
|
)
|
|
|
2
|
|
|
|
2
|
|
|
Medical-Surgical Solutions
|
|
|
1,955
|
|
|
|
|
-
|
|
|
|
1,955
|
|
|
|
|
1,725
|
|
|
|
|
-
|
|
|
|
1,725
|
|
|
|
|
-
|
|
|
|
1,955
|
|
|
|
|
-
|
|
|
|
1,955
|
|
|
|
13
|
|
|
|
13
|
|
|
|
13
|
|
|
|
13
|
|
|
Other (a)
|
|
|
2,820
|
|
|
|
|
-
|
|
|
|
2,820
|
|
|
|
|
2,994
|
|
|
|
|
-
|
|
|
|
2,994
|
|
|
|
|
131
|
|
|
|
2,951
|
|
|
|
|
131
|
|
|
|
2,951
|
|
|
|
(6
|
)
|
|
|
(6
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
Revenues
|
|
$
|
52,429
|
|
|
|
$
|
-
|
|
|
$
|
52,429
|
|
|
|
$
|
51,628
|
|
|
|
$
|
-
|
|
|
$
|
51,628
|
|
|
|
$
|
667
|
|
|
$
|
53,096
|
|
|
|
$
|
667
|
|
|
$
|
53,096
|
|
|
|
2
|
|
%
|
|
2
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT (LOSS)
(5) (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions (1)
|
|
$
|
873
|
|
|
|
$
|
(121
|
)
|
|
$
|
752
|
|
|
|
$
|
785
|
|
|
|
$
|
(23
|
)
|
|
$
|
762
|
|
|
|
$
|
-
|
|
|
$
|
873
|
|
|
|
$
|
-
|
|
|
$
|
752
|
|
|
|
11
|
|
%
|
|
(1
|
)
|
%
|
|
11
|
|
%
|
|
(1
|
)
|
%
|
European Pharmaceutical Solutions
|
|
|
(1,454
|
)
|
|
|
|
1,477
|
|
|
|
23
|
|
|
|
|
(1,185
|
)
|
|
|
|
1,267
|
|
|
|
82
|
|
|
|
|
(108
|
)
|
|
|
(1,562
|
)
|
|
|
|
3
|
|
|
|
26
|
|
|
|
23
|
|
|
|
(72
|
)
|
|
|
32
|
|
|
|
(68
|
)
|
|
Medical-Surgical Solutions
|
|
|
121
|
|
|
|
|
51
|
|
|
|
172
|
|
|
|
|
112
|
|
|
|
|
30
|
|
|
|
142
|
|
|
|
|
-
|
|
|
|
121
|
|
|
|
|
-
|
|
|
|
172
|
|
|
|
8
|
|
|
|
21
|
|
|
|
8
|
|
|
|
21
|
|
|
Other (a) (8) (9)
|
|
|
111
|
|
|
|
|
147
|
|
|
|
258
|
|
|
|
|
(378
|
)
|
|
|
|
621
|
|
|
|
243
|
|
|
|
|
3
|
|
|
|
114
|
|
|
|
|
3
|
|
|
|
261
|
|
|
|
129
|
|
|
|
6
|
|
|
|
130
|
|
|
|
7
|
|
|
Operating profit (loss)
|
|
|
(349
|
)
|
|
|
|
1,554
|
|
|
|
1,205
|
|
|
|
|
(666
|
)
|
|
|
|
1,895
|
|
|
|
1,229
|
|
|
|
|
(105
|
)
|
|
|
(454
|
)
|
|
|
|
6
|
|
|
|
1,211
|
|
|
|
(48
|
)
|
|
|
(2
|
)
|
|
|
(32
|
)
|
|
|
(1
|
)
|
|
Corporate
|
|
|
(214
|
)
|
|
|
|
35
|
|
|
|
(179
|
)
|
|
|
|
(227
|
)
|
|
|
|
21
|
|
|
|
(206
|
)
|
|
|
|
-
|
|
|
|
(214
|
)
|
|
|
|
-
|
|
|
|
(179
|
)
|
|
|
(6
|
)
|
|
|
(13
|
)
|
|
|
(6
|
)
|
|
|
(13
|
)
|
|
Income (loss) from continuing operations before interest expense
and income taxes
|
|
$
|
(563
|
)
|
|
|
$
|
1,589
|
|
|
$
|
1,026
|
|
|
|
$
|
(893
|
)
|
|
|
$
|
1,916
|
|
|
$
|
1,023
|
|
|
|
$
|
(105
|
)
|
|
$
|
(668
|
)
|
|
|
$
|
6
|
|
|
$
|
1,032
|
|
|
|
(37
|
)
|
%
|
|
-
|
|
%
|
|
(25
|
)
|
%
|
|
1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT (LOSS) AS A % OF REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions
|
|
|
2.13
|
|
%
|
|
|
|
1.84
|
|
%
|
1.98
|
|
%
|
|
|
|
|
1.92
|
|
%
|
|
|
|
|
|
2.13
|
|
%
|
|
|
|
|
|
|
1.84
|
|
%
|
|
15
|
|
bp
|
|
(8
|
)
|
bp
|
|
15
|
|
bp
|
|
(8
|
)
|
bp
|
European Pharmaceutical Solutions
|
|
|
(21.52
|
)
|
|
|
|
|
|
|
0.34
|
|
|
|
|
(16.51
|
)
|
|
|
|
|
|
|
1.14
|
|
|
|
|
|
|
|
(21.42
|
)
|
|
|
|
|
|
|
|
0.36
|
|
|
|
(501
|
)
|
|
|
(80
|
)
|
|
|
(491
|
)
|
|
|
(78
|
)
|
|
Medical-Surgical Solutions
|
|
|
6.19
|
|
|
|
|
|
|
|
8.80
|
|
|
|
|
6.49
|
|
|
|
|
|
|
|
8.23
|
|
|
|
|
|
|
|
6.19
|
|
|
|
|
|
|
|
|
8.80
|
|
|
|
(30
|
)
|
|
|
57
|
|
|
|
(30
|
)
|
|
|
57
|
|
|
|
|
|
(a)
|
|
Other primarily includes the results of our McKesson Canada and
McKesson Prescription Technology Solutions businesses. Operating
profit for Other also includes our proportionate share of income
(loss) from our equity method investment in Change Healthcare.
|
|
|
|
|
|
|
Refer to the section entitled "Financial Statement Notes" at the end
of this release.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and FX-Adjusted (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
Schedule 3B
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
(unaudited)
|
(in millions)
|
|
|
|
Year Ended March 31, 2019
|
|
Year Ended March 31, 2018
|
|
GAAP
|
|
Non-GAAP
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
Adjusted
|
|
Foreign
|
|
|
|
Foreign
|
|
|
|
As
|
|
Earnings
|
|
|
|
FX-Adjusted
|
|
|
As Reported
|
|
|
|
Earnings
|
|
As Reported
|
|
|
|
Earnings
|
|
Currency
|
|
|
|
Currency
|
|
|
|
Reported
|
|
(Non-
|
|
FX-Adjusted
|
|
(Non-
|
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
Effects
|
|
FX-Adjusted
|
|
Effects
|
|
FX-Adjusted
|
|
(GAAP)
|
|
GAAP)
|
|
(GAAP)
|
|
GAAP)
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions
|
|
$
|
167,763
|
|
|
|
$
|
-
|
|
|
$
|
167,763
|
|
|
|
$
|
162,587
|
|
|
|
$
|
-
|
|
$
|
162,587
|
|
|
|
$
|
-
|
|
|
|
$
|
167,763
|
|
|
|
$
|
-
|
|
$
|
167,763
|
|
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
European Pharmaceutical Solutions
|
|
|
27,242
|
|
|
|
|
-
|
|
|
|
27,242
|
|
|
|
|
27,320
|
|
|
|
|
-
|
|
|
27,320
|
|
|
|
|
345
|
|
|
|
|
27,587
|
|
|
|
|
345
|
|
|
27,587
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
1
|
|
|
Medical-Surgical Solutions
|
|
|
7,618
|
|
|
|
|
-
|
|
|
|
7,618
|
|
|
|
|
6,611
|
|
|
|
|
-
|
|
|
6,611
|
|
|
|
|
-
|
|
|
|
|
7,618
|
|
|
|
|
-
|
|
|
7,618
|
|
|
|
15
|
|
|
|
15
|
|
|
|
15
|
|
|
|
15
|
|
|
Other (a)
|
|
|
11,696
|
|
|
|
|
-
|
|
|
|
11,696
|
|
|
|
|
11,839
|
|
|
|
|
-
|
|
|
11,839
|
|
|
|
|
246
|
|
|
|
|
11,942
|
|
|
|
|
246
|
|
|
11,942
|
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
1
|
|
|
|
1
|
|
|
Revenues
|
|
$
|
214,319
|
|
|
|
$
|
-
|
|
|
$
|
214,319
|
|
|
|
$
|
208,357
|
|
|
|
$
|
-
|
|
$
|
208,357
|
|
|
|
$
|
591
|
|
|
|
$
|
214,910
|
|
|
|
$
|
591
|
|
$
|
214,910
|
|
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT
(5) (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions (1) (8)
|
|
$
|
2,697
|
|
|
|
$
|
(177
|
)
|
|
$
|
2,520
|
|
|
|
$
|
2,535
|
|
|
|
$
|
31
|
|
$
|
2,566
|
|
|
|
$
|
-
|
|
|
|
$
|
2,697
|
|
|
|
$
|
-
|
|
$
|
2,520
|
|
|
|
6
|
|
%
|
|
(2
|
)
|
%
|
|
6
|
|
%
|
|
(2
|
)
|
%
|
European Pharmaceutical Solutions
|
|
|
(1,978
|
)
|
|
|
|
2,197
|
|
|
|
219
|
|
|
|
|
(1,681
|
)
|
|
|
|
2,021
|
|
|
340
|
|
|
|
|
(87
|
)
|
|
|
|
(2,065
|
)
|
|
|
|
1
|
|
|
220
|
|
|
|
18
|
|
|
|
(36
|
)
|
|
|
23
|
|
|
|
(35
|
)
|
|
Medical-Surgical Solutions
|
|
|
455
|
|
|
|
|
150
|
|
|
|
605
|
|
|
|
|
461
|
|
|
|
|
83
|
|
|
544
|
|
|
|
|
-
|
|
|
|
|
455
|
|
|
|
|
-
|
|
|
605
|
|
|
|
(1
|
)
|
|
|
11
|
|
|
|
(1
|
)
|
|
|
11
|
|
|
Other (a) (2) (3) (4) (7) (8) (9)
|
|
|
394
|
|
|
|
|
601
|
|
|
|
995
|
|
|
|
|
(107
|
)
|
|
|
|
1,035
|
|
|
928
|
|
|
|
|
(6
|
)
|
|
|
|
388
|
|
|
|
|
6
|
|
|
1,001
|
|
|
|
468
|
|
|
|
7
|
|
|
|
463
|
|
|
|
8
|
|
|
Operating profit
|
|
|
1,568
|
|
|
|
|
2,771
|
|
|
|
4,339
|
|
|
|
|
1,208
|
|
|
|
|
3,170
|
|
|
4,378
|
|
|
|
|
(93
|
)
|
|
|
|
1,475
|
|
|
|
|
7
|
|
|
4,346
|
|
|
|
30
|
|
|
|
(1
|
)
|
|
|
22
|
|
|
|
(1
|
)
|
|
Corporate
|
|
|
(694
|
)
|
|
|
|
139
|
|
|
|
(555
|
)
|
|
|
|
(564
|
)
|
|
|
|
46
|
|
|
(518
|
)
|
|
|
|
-
|
|
|
|
|
(694
|
)
|
|
|
|
-
|
|
|
(555
|
)
|
|
|
23
|
|
|
|
7
|
|
|
|
23
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest expense and
income taxes
|
|
$
|
874
|
|
|
|
$
|
2,910
|
|
|
$
|
3,784
|
|
|
|
$
|
644
|
|
|
|
$
|
3,216
|
|
$
|
3,860
|
|
|
|
$
|
(93
|
)
|
|
|
$
|
781
|
|
|
|
$
|
7
|
|
$
|
3,791
|
|
|
|
36
|
|
%
|
|
(2
|
)
|
%
|
|
21
|
|
%
|
|
(2
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT (LOSS) AS A % OF REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Pharmaceutical and Specialty Solutions
|
|
|
1.61
|
|
%
|
|
|
|
|
|
1.50
|
|
%
|
|
1.56
|
|
%
|
|
|
|
|
|
1.58
|
|
%
|
|
|
|
|
|
|
1.61
|
|
%
|
|
|
|
|
|
1.50
|
|
%
|
|
5
|
|
bp
|
|
(8
|
)
|
bp
|
|
5
|
|
bp
|
|
(8
|
)
|
bp
|
European Pharmaceutical Solutions
|
|
|
(7.26
|
)
|
|
|
|
|
|
|
0.80
|
|
|
|
|
(6.15
|
)
|
|
|
|
|
|
|
1.24
|
|
|
|
|
|
|
|
|
(7.49
|
)
|
|
|
|
|
|
|
0.80
|
|
|
|
(111
|
)
|
|
|
(44
|
)
|
|
|
(134
|
)
|
|
|
(44
|
)
|
|
Medical-Surgical Solutions
|
|
|
5.97
|
|
|
|
|
|
|
|
7.94
|
|
|
|
|
6.97
|
|
|
|
|
|
|
|
8.23
|
|
|
|
|
|
|
|
|
5.97
|
|
|
|
|
|
|
|
7.94
|
|
|
|
(100
|
)
|
|
|
(29
|
)
|
|
|
(100
|
)
|
|
|
(29
|
)
|
|
|
|
|
(a)
|
|
Other primarily includes the results of our McKesson Canada and
McKesson Prescription Technology Solutions businesses. Other for
fiscal 2018 includes Enterprise Information Solutions ("EIS")
business, which was sold in the third quarter of fiscal 2018.
Operating profit for Other also includes our proportionate share
of income (loss) from our equity method investment in Change
Healthcare.
|
|
|
|
Refer to the section entitled "Financial Statement Notes" at the end
of this release.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and FX-Adjusted (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
Schedule 4
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(unaudited)
|
(in millions)
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,981
|
|
$
|
2,672
|
Receivables, net
|
|
|
18,246
|
|
|
17,711
|
Inventories, net
|
|
|
16,709
|
|
|
16,310
|
Prepaid expenses and other
|
|
|
529
|
|
|
443
|
Total Current Assets
|
|
|
38,465
|
|
|
37,136
|
Property, Plant and Equipment, Net
|
|
|
2,548
|
|
|
2,464
|
Goodwill
|
|
|
9,358
|
|
|
10,924
|
Intangible Assets, Net
|
|
|
3,689
|
|
|
4,102
|
Equity Method Investment in Change Healthcare
|
|
|
3,513
|
|
|
3,728
|
Other Noncurrent Assets
|
|
|
2,099
|
|
|
2,027
|
Total Assets
|
|
$
|
59,672
|
|
$
|
60,381
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS
|
|
|
|
|
|
|
AND EQUITY
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
Drafts and accounts payable
|
|
$
|
33,853
|
|
$
|
32,177
|
Current portion of long-term debt
|
|
|
330
|
|
|
1,129
|
Other accrued liabilities
|
|
|
3,443
|
|
|
3,379
|
Total Current Liabilities
|
|
|
37,626
|
|
|
36,685
|
Long-Term Debt
|
|
|
7,265
|
|
|
6,751
|
Long-Term Deferred Tax Liabilities
|
|
|
2,998
|
|
|
2,804
|
Other Noncurrent Liabilities
|
|
|
2,103
|
|
|
2,625
|
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests
|
|
|
1,393
|
|
|
1,459
|
|
|
|
|
|
|
|
McKesson Corporation Stockholders' Equity
|
|
|
8,094
|
|
|
9,804
|
Noncontrolling Interests
|
|
|
193
|
|
|
253
|
Total Equity
|
|
|
8,287
|
|
|
10,057
|
Total Liabilities, Redeemable Noncontrolling Interests and Equity
|
|
$
|
59,672
|
|
$
|
60,381
|
|
|
Schedule 5
|
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited)
|
(in millions)
|
|
|
|
Year Ended March 31,
|
|
|
2019
|
|
2018
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
Net income
|
|
$
|
255
|
|
|
$
|
297
|
|
Adjustments to reconcile to net cash provided by operating
activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
949
|
|
|
|
951
|
|
Goodwill and other asset impairment charges
|
|
|
2,079
|
|
|
|
2,217
|
|
Deferred taxes
|
|
|
189
|
|
|
|
(868
|
)
|
Credits associated with last-in, first-out inventory method
|
|
|
(210
|
)
|
|
|
(99
|
)
|
Loss from equity method investment in Change Healthcare
|
|
|
194
|
|
|
|
248
|
|
Gain from sale of businesses and investments
|
|
|
(86
|
)
|
|
|
(169
|
)
|
Other non-cash items
|
|
|
52
|
|
|
|
30
|
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
Receivables
|
|
|
(967
|
)
|
|
|
1,175
|
|
Inventories
|
|
|
(368
|
)
|
|
|
(458
|
)
|
Drafts and accounts payable
|
|
|
1,976
|
|
|
|
271
|
|
Taxes
|
|
|
(95
|
)
|
|
|
671
|
|
Other
|
|
|
68
|
|
|
|
79
|
|
Net cash provided by operating activities
|
|
|
4,036
|
|
|
|
4,345
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
Payments for property, plant and equipment
|
|
|
(426
|
)
|
|
|
(405
|
)
|
Capitalized software expenditures
|
|
|
(131
|
)
|
|
|
(175
|
)
|
Acquisitions, net of cash, cash equivalents and restricted cash
acquired
|
|
|
(905
|
)
|
|
|
(2,893
|
)
|
Proceeds from sale of businesses and investments, net
|
|
|
101
|
|
|
|
374
|
|
Payments received on Healthcare Technology Net Asset Exchange, net
|
|
|
-
|
|
|
|
126
|
|
Other
|
|
|
(20
|
)
|
|
|
(20
|
)
|
Net cash used in investing activities
|
|
|
(1,381
|
)
|
|
|
(2,993
|
)
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
Proceeds from short-term borrowings
|
|
|
37,265
|
|
|
|
20,542
|
|
Repayments of short-term borrowings
|
|
|
(37,268
|
)
|
|
|
(20,725
|
)
|
Proceeds from issuances of long-term debt
|
|
|
1,099
|
|
|
|
1,522
|
|
Repayments of long-term debt
|
|
|
(1,112
|
)
|
|
|
(2,287
|
)
|
Payments for debt extinguishments
|
|
|
-
|
|
|
|
(112
|
)
|
Common stock transactions:
|
|
|
|
|
Issuances
|
|
|
75
|
|
|
|
132
|
|
Share repurchases, including shares surrendered for tax withholding
|
|
|
(1,639
|
)
|
|
|
(1,709
|
)
|
Dividends paid
|
|
|
(292
|
)
|
|
|
(262
|
)
|
Other
|
|
|
(355
|
)
|
|
|
(185
|
)
|
Net cash used in financing activities
|
|
|
(2,227
|
)
|
|
|
(3,084
|
)
|
Effect of exchange rate changes on cash, cash equivalents and
restricted cash
|
|
|
(119
|
)
|
|
|
150
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
|
309
|
|
|
|
(1,582
|
)
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
|
2,672
|
|
|
|
4,254
|
|
Cash, cash equivalents and restricted cash at end of year
|
|
$
|
2,981
|
|
|
$
|
2,672
|
|
|
|
McKESSON CORPORATION
|
FINANCIAL STATEMENT NOTES
|
|
(1)
|
|
The fourth quarters of fiscal 2019 and 2018 include pre-tax credits
of $146 million and $94 million, and fiscal 2019 and 2018 include
pre-tax credits of $210 million and $99 million related to our
last-in, first-out (“LIFO”) method of accounting for inventories.
The fourth quarter of fiscal 2019 and fiscal 2019 include $63
million and $202 million of net cash proceeds representing our share
of antitrust legal settlements. These credits are included within
our U.S. Pharmaceutical and Specialty Solutions segment.
|
|
|
|
(2)
|
|
Operating expenses for fiscal 2018 include a pre-tax gain of $37
million ($22 million after-tax) for Other, related to the final net
working capital settlement and other adjustments from the
contribution of the majority of our technology business to form a
joint venture, Change Healthcare, in the fourth quarter of fiscal
2017. This credit is included under "Acquisition-Related Expenses
and Adjustments" in the reconciliation of McKesson's GAAP financial
results to Adjusted Earnings (Non-GAAP) provided in the Schedule 2
of the accompanying financial statement tables.
|
|
|
|
(3)
|
|
Operating expenses for fiscal 2019 include a gain from an escrow
settlement of $97 million (pre-tax and after-tax) representing
certain indemnity and other claims related to our third quarter 2017
acquisition of Rexall Health, within Other. This gain is included
under "Other Adjustments, Net" in the reconciliation of McKesson's
GAAP financial results to Adjusted Earnings (Non-GAAP) provided in
the Schedule 2 of the accompanying financial statement tables.
|
|
|
|
(4)
|
|
Operating expenses for fiscal 2018 include a pre-tax credit of $46
million ($30 million after-tax) for Other, representing a reduction
in our tax receivable agreement liability payable to the
shareholders of Change Healthcare Holdings, Inc., as a result of the
2017 Tax Cuts and Jobs Act ("2017 Tax Act"). This credit is included
under "Other Adjustments, Net" in the reconciliation of McKesson's
GAAP financial results to Adjusted Earnings (Non-GAAP) provided in
the Schedule 2 of the accompanying financial statement tables.
|
|
|
|
(5)
|
|
Operating expenses for the fourth quarter of fiscal 2019 and fiscal
2019 include pre-tax non-cash goodwill impairment charges of $1,206
million ($1,186 million after-tax) and $1,776 million ($1,756
million after-tax) for our European Pharmaceutical Solutions
segment. The fourth quarter of fiscal 2018 and fiscal 2018 include
non-cash goodwill impairment charges (pre-tax and after-tax) of $933
million and $1,283 million for our European Pharmaceutical Solutions
segment. The fourth quarter of fiscal 2018 and fiscal 2018 also
include non-cash goodwill impairment charges (pre-tax and after-tax)
of $455 million for Rexall Health, within Other. These charges are
included under "Other Adjustments, Net" in the reconciliation of
McKesson's GAAP financial results to Adjusted Earnings (Non-GAAP)
provided in the Schedule 2 of the accompanying financial statement
tables.
|
|
|
|
(6)
|
|
Operating expenses for the fourth quarter of fiscal 2019 and fiscal
2019 include pre-tax restructuring and asset impairment charges of
$309 million ($251 million after-tax) and $597 million ($495 million
after-tax), primarily for our retail businesses in Canada and the
United Kingdom and Corporate. Operating expenses for the fourth
quarter of fiscal 2018 and fiscal 2018 include pre-tax restructuring
and asset impairment charges of $387 million ($354 million
after-tax) and $680 million ($591 million after-tax), primarily for
our Europe business.
|
|
|
|
(7)
|
|
Fiscal 2018 includes a pre-tax gain of $109 million ($30 million
after-tax) recognized from the fiscal 2018 third quarter sale of our
Enterprise Information Solutions ("EIS") business within Other. This
gain is included under "Other Adjustments, Net" in the
reconciliation of McKesson's GAAP financial results to Adjusted
Earnings (Non-GAAP) provided in the Schedule 2 of the accompanying
financial statement tables.
|
|
|
|
(8)
|
|
Fiscal 2019 includes a pre-tax gain of $56 million ($41 million
after-tax) recognized from the sale of an equity investment within
Other. Fiscal 2018 includes a pre-tax gain of $43 million ($26
million after-tax) recognized from the fiscal 2018 second quarter
sale of an equity investment within our U.S. Pharmaceutical and
Specialty Solutions segment. These gains are included under "Other
Adjustments, Net" in the reconciliation of McKesson's GAAP financial
results to Adjusted Earnings (Non-GAAP) provided in the Schedule 2
of the accompanying financial statement tables.
|
|
|
|
(9)
|
|
Loss from our equity method investment in Change Healthcare includes
the amortization of equity investment intangibles and other acquired
intangibles of $75 million and $74 million for the fourth quarters
of fiscal 2019 and 2018, and $304 million and $288 million for
fiscal 2019 and 2018. The fourth quarter of fiscal 2018 and fiscal
2018 include our proportionate share of tax benefits recognized by
Change Healthcare related to the 2017 Tax Act of $76 million. The
amortization expenses and 2017 Tax Act benefits are included in our
proportionate share of the loss from our equity method investment in
Change Healthcare within Other.
|
|
|
|
(10)
|
|
The fourth quarter of fiscal 2018 and fiscal 2018 include a pre-tax
loss of $122 million ($78 million after-tax) on debt extinguishment
related to our February 2018 tender offers to redeem a portion of
our existing debt. These charges are included under "Other
Adjustments, Net" in the reconciliation of McKesson's GAAP financial
results to Adjusted Earnings (Non-GAAP) provided in the Schedule 2
of the accompanying financial statement tables.
|
|
|
|
(11)
|
|
The fourth quarter of fiscal 2018 and fiscal 2018 include net
discrete tax benefits of $54 million and $424 million recognized in
connection with the 2017 Tax Act. These discrete tax benefits are
included under "Other Adjustments, Net" in the reconciliation of
McKesson's GAAP financial results to Adjusted Earnings (Non-GAAP)
provided in the Schedule 2 of the accompanying financial statement
tables.
|
|
|
|
1 of 2
|
SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
|
|
In an effort to provide investors with additional information
regarding the Company's financial results as determined by generally
accepted accounting principles ("GAAP"), McKesson Corporation (the
"Company" or "we") also presents the following Non-GAAP measures in
this press release. The Company believes the presentation of
Non-GAAP measures provides useful supplemental information to
investors with regard to its 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 Non-GAAP measures assists investors’
ability to compare its financial results to those of other companies
in the same industry. However, the Company's Non-GAAP measures used
in the press tables may be defined and calculated differently by
other companies in the same industry.
|
|
|
•
|
Adjusted Earnings (Non-GAAP): We define Adjusted Earnings as
GAAP income from continuing operations attributable to McKesson,
excluding amortization of acquisition-related intangibles,
acquisition and transaction related expenses and adjustments,
last-in, first-out (“LIFO”) inventory-related adjustments, gains
from antitrust legal settlements, restructuring and asset impairment
charges, other adjustments as well as the related income tax effects
for each of these items, as applicable. The Company evaluates its
definition of Adjusted Earnings on a periodic basis and updates the
definition from time to time. The evaluation considers both the
quantitative and qualitative aspects of the Company’s presentation
of Adjusted Earnings. A reconciliation of McKesson’s GAAP financial
results to Adjusted Earnings (Non-GAAP) is provided in Schedules 2
and 3 of the financial statement tables included with this release.
|
|
|
|
|
|
Amortization of acquisition-related
intangibles - Amortization expenses of intangible assets
directly related to business combinations and/or the formation of
joint ventures and equity method investments.
|
|
|
|
|
|
Acquisition-related expenses and adjustments
- Transaction, integration and other expenses that are directly
related to business combinations, the formation of joint ventures,
and other transaction-related costs including initial public
offering costs. Examples include transaction closing costs,
professional service fees, legal fees, restructuring or severance
charges, retention payments and employee relocation expenses,
facility or other exit-related expenses, certain fair value
adjustments including deferred revenues, contingent consideration
and inventory, recoveries of acquisition-related expenses or
post-closing expenses, bridge loan fees, gains or losses related
to foreign currency contracts entered into directly due to
acquisitions, gains or losses on business combinations, and gain
on the Healthcare Technology Net Asset Exchange.
|
|
|
|
|
|
LIFO inventory-related adjustments -
LIFO inventory-related non-cash expense or credit adjustments.
|
|
|
|
|
|
Gains from antitrust legal settlements
- Net cash proceeds representing the Company’s share of antitrust
lawsuit settlements.
|
|
|
|
|
|
Restructuring and asset impairment charges
- Non-acquisition related restructuring charges that are incurred
for programs in which we change our operations, the scope of a
business undertaken by our business units, or the manner in which
that business is conducted as well as long-lived asset
impairments. Such charges may include employee severance,
retention bonuses, facility closure or consolidation costs, lease
or contract termination costs, asset impairments, accelerated
depreciation and amortization, and other related expenses. The
restructuring programs may be implemented due to the sale or
discontinuation of a product line, reorganization or management
structure changes, headcount rationalization, realignment of
operations or products, and/or company-wide cost saving
initiatives. The amount and/or frequency of these restructuring
charges are not part of our underlying business, which includes
normal levels of reinvestment in the business. Any credit
adjustments due to subsequent changes in estimates are also
excluded from the Adjusted Earnings.
|
|
|
|
|
|
Other adjustments - The Company
evaluates the nature and significance of transactions
qualitatively and quantitatively on an individual basis and may
include them in the determination of our Adjusted Earnings from
time to time. While not all-inclusive, other adjustments may
include: gains or losses from divestitures of businesses that do
not qualify as discontinued operations and from dispositions of
assets; other asset impairments; adjustments to claim and
litigation reserves for estimated probable losses and settlements;
certain discrete benefits and subsequent true-up adjustments
related to the December 2017 enactment of the 2017 Tax Cuts and
Jobs Act; gains or losses from debt extinguishment; and other
similar substantive and/or infrequent items as deemed appropriate.
|
|
|
|
|
|
Income taxes on Adjusted Earnings are calculated in accordance with
Accounting Standards Codification ("ASC") 740, “Income Taxes,” which
is the same accounting principle used by the Company when presenting
its GAAP financial results.
|
|
|
|
|
|
Additionally, our equity method investments' financial results are
adjusted for the above noted items.
|
|
|
2 of 2
|
SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION (continued)
|
|
|
•
|
FX-Adjusted (Non-GAAP): McKesson also presents its
financial results on an FX-Adjusted basis, which is the same
measure formerly designated Constant Currency. To present our
financial results on an FX-Adjusted basis, we convert current year
period results of our operations in foreign countries, which are
recorded in local currencies, into U.S. dollars by applying the
average foreign currency exchange rates of the comparable prior
year period. To present Adjusted Earnings per diluted share on an
FX-Adjusted basis, we estimate the impact of foreign currency rate
fluctuations on the Company’s noncontrolling interests and
adjusted income tax expense, which may vary from quarter to
quarter. The supplemental FX-Adjusted information of the Company’s
GAAP financial results and Adjusted Earnings (Non-GAAP) is
provided in Schedule 3 of the financial statement tables included
with this release.
|
|
The Company internally uses Non-GAAP financial measures 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 businesses performance and employee
incentive compensation. The Company conducts its business
internationally in local currencies, including Euro, British pound
sterling and Canadian dollars. As a result, the comparability of
our results reported in U.S. dollars can be affected by changes in
foreign currency exchange rates. We present FX-Adjusted
information to provide a framework for assessing how our business
performed excluding the estimated effect of foreign currency
exchange rate fluctuations. 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.
|