IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MCK

Balance Sheet

(in billions USD)
MetricQ1 2027Q3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents5.162.964.002.421.132.512.301.982.522.642.772.922.232.752.152.423.583.092.61
Accounts Receivable30.3228.2128.2928.1625.8325.2723.7423.0722.4921.8620.5420.1119.9018.3620.1420.2018.8819.2917.77
Inventory26.2627.0726.1325.0723.8424.1825.5722.0221.9520.5120.6619.8819.5119.0219.3420.0219.2118.4316.61
Total Current Assets62.8459.7059.8956.8051.7453.3452.2547.6447.5345.5444.6646.4545.3846.5045.5843.3542.3742.3538.68
Property, Plant & Equipment2.682.632.632.572.402.362.362.202.172.172.142.072.082.062.222.552.522.472.39
Goodwill11.2811.3211.2811.3710.0010.0910.129.979.939.979.939.249.379.469.479.529.519.419.42
Intangible Assets4.014.184.224.271.511.572.052.102.142.222.271.871.982.132.382.802.983.033.09
Total Non-current Assets*25.4924.4924.2724.5119.3419.0919.4218.8718.5618.5618.0316.6316.9117.2118.0219.5419.4819.2118.98
Total Assets88.3384.1984.1681.3171.0872.4371.6766.5166.0964.1062.6963.0862.3063.7163.6062.8961.8561.5657.67
Accounts Payable63.7360.6860.9457.8649.6953.3251.7046.7046.8043.9842.2441.0039.7137.1838.9238.3936.5136.2633.21
Short-term Debt--------2.42----0.22----0.62----0.37----0.15----
Total Current Liabilities70.3668.1368.0364.3358.5658.7756.4351.6651.1548.4248.0148.3647.2047.4546.0843.8441.9342.7238.60
Long-term Debt9.736.567.767.785.595.745.645.675.585.665.454.814.985.525.956.426.475.856.40
Total Non-current Liabilities*22.2117.3617.8718.9515.6016.6816.9916.9016.7717.2817.1416.4917.1017.5318.1019.5920.3912.9413.62
Total Liabilities*92.5785.4985.9083.2874.1775.4573.4368.5767.9265.7065.1564.8564.3064.9864.1763.4262.3255.6752.22
Retained Earnings22.8120.7119.6218.6216.7515.9615.8114.2713.7613.1811.5810.589.738.738.818.627.6013.8913.38
Total Stockholder Equity(4.24)(1.30)(1.74)(1.97)(3.08)(3.02)(1.75)(2.05)(1.83)(1.60)(2.45)(1.77)(2.00)(1.27)(0.57)(0.53)(0.48)5.895.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Total Revenue105.3896.30106.16103.1597.8390.8295.2993.6579.2876.3680.9077.2274.4868.9170.4970.1667.1566.1068.6166.58
Cost of Revenue101.7092.25102.4799.6194.5587.1892.0190.4076.1372.7777.7574.1571.4665.8467.3267.0664.1362.7865.1963.22
Gross Profit3.694.043.693.543.283.643.283.253.153.593.153.073.023.073.173.103.023.323.433.35
Selling, General & Admin2.261.802.032.072.201.982.032.502.002.192.512.091.871.961.901.951.962.533.112.67
Total Operating Expenses2.371.892.072.132.242.052.062.672.122.372.512.121.922.091.931.971.992.693.132.81
Operating Income1.322.151.621.411.041.591.220.581.031.220.640.951.100.981.241.121.040.630.300.54
Interest Expense------------0.070.080.080.080.060.060.050.080.070.060.050.040.040.05
Pretax Income1.312.131.631.401.051.521.230.531.081.170.610.921.090.931.451.241.010.650.280.44
Tax Provision0.280.270.380.230.220.210.300.250.120.34(0.02)0.210.090.110.330.270.200.240.240.13
Net Income0.611.681.191.110.781.260.880.240.920.790.590.660.960.791.080.930.770.37(0.01)0.27
Basic EPS5.1713.699.638.956.289.966.981.887.046.074.454.957.075.737.716.475.322.52(0.04)1.73
Diluted EPS5.1513.629.598.926.259.906.951.877.006.034.424.927.025.697.666.425.262.49(0.04)1.71

Cash Flow Statement

(in billions USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Operating Cash Flow(0.22)3.421.232.42(0.92)7.75(2.38)2.10(1.38)4.150.250.97(1.05)3.331.671.11(0.94)2.891.381.79
Capital Expenditures0.110.110.110.110.110.170.130.140.110.190.090.080.080.130.110.090.070.140.070.09
Free Cash Flow*(0.33)3.311.122.31(1.03)7.58(2.51)1.96(1.49)3.960.160.89(1.13)3.201.561.02(1.01)2.751.311.70
Investing Cash Flow(0.21)0.43(0.27)(0.02)(3.56)(0.22)(0.14)(0.29)(0.09)(0.58)(0.18)(0.17)(0.15)(0.24)(0.41)0.080.040.18(0.11)(0.06)
Financing Cash Flow1.63(2.82)(2.03)(0.96)1.18(2.85)1.30(1.60)(0.81)(0.97)(0.62)(0.91)(0.84)(1.19)(1.42)(0.57)(1.18)(1.99)(0.44)(1.74)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2027Q4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022
Dividends Per Share0.820.820.820.820.710.710.710.710.620.620.620.620.540.540.540.540.470.470.470.47