Financial Statements — MCK
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 2.96 | 4.00 | 2.42 | 1.13 | 2.51 | 2.30 | 1.98 | 2.52 | 2.64 | 2.77 | 2.92 | 2.23 | 2.75 | 2.15 | 2.42 | 3.58 | 3.09 | 2.61 |
| Accounts Receivable | 28.21 | 28.29 | 28.16 | 25.83 | 25.27 | 23.74 | 23.07 | 22.49 | 21.86 | 20.54 | 20.11 | 19.90 | 18.36 | 20.14 | 20.20 | 18.88 | 19.29 | 17.77 |
| Inventory | 27.07 | 26.13 | 25.07 | 23.84 | 24.18 | 25.57 | 22.02 | 21.95 | 20.51 | 20.66 | 19.88 | 19.51 | 19.02 | 19.34 | 20.02 | 19.21 | 18.43 | 16.61 |
| Total Current Assets | 59.70 | 59.89 | 56.80 | 51.74 | 53.34 | 52.25 | 47.64 | 47.53 | 45.54 | 44.66 | 46.45 | 45.38 | 46.50 | 45.58 | 43.35 | 42.37 | 42.35 | 38.68 |
| Property, Plant & Equipment | 2.63 | 2.63 | 2.57 | 2.40 | 2.36 | 2.36 | 2.20 | 2.17 | 2.17 | 2.14 | 2.07 | 2.08 | 2.06 | 2.22 | 2.55 | 2.52 | 2.47 | 2.39 |
| Goodwill | 11.32 | 11.28 | 11.37 | 10.00 | 10.09 | 10.12 | 9.97 | 9.93 | 9.97 | 9.93 | 9.24 | 9.37 | 9.46 | 9.47 | 9.52 | 9.51 | 9.41 | 9.42 |
| Intangible Assets | 4.18 | 4.22 | 4.27 | 1.51 | 1.57 | 2.05 | 2.10 | 2.14 | 2.22 | 2.27 | 1.87 | 1.98 | 2.13 | 2.38 | 2.80 | 2.98 | 3.03 | 3.09 |
| Total Non-current Assets* | 24.49 | 24.27 | 24.51 | 19.34 | 19.09 | 19.42 | 18.87 | 18.56 | 18.56 | 18.03 | 16.63 | 16.91 | 17.21 | 18.02 | 19.54 | 19.48 | 19.21 | 18.98 |
| Total Assets | 84.19 | 84.16 | 81.31 | 71.08 | 72.43 | 71.67 | 66.51 | 66.09 | 64.10 | 62.69 | 63.08 | 62.30 | 63.71 | 63.60 | 62.89 | 61.85 | 61.56 | 57.67 |
| Accounts Payable | 60.68 | 60.94 | 57.86 | 49.69 | 53.32 | 51.70 | 46.70 | 46.80 | 43.98 | 42.24 | 41.00 | 39.71 | 37.18 | 38.92 | 38.39 | 36.51 | 36.26 | 33.21 |
| Short-term Debt | -- | -- | -- | 2.42 | -- | -- | 0.22 | -- | -- | 0.62 | -- | -- | 0.37 | -- | -- | 0.15 | -- | -- |
| Total Current Liabilities | 68.13 | 68.03 | 64.33 | 58.56 | 58.77 | 56.43 | 51.66 | 51.15 | 48.42 | 48.01 | 48.36 | 47.20 | 47.45 | 46.08 | 43.84 | 41.93 | 42.72 | 38.60 |
| Long-term Debt | 6.56 | 7.76 | 7.78 | 5.59 | 5.74 | 5.64 | 5.67 | 5.58 | 5.66 | 5.45 | 4.81 | 4.98 | 5.52 | 5.95 | 6.42 | 6.47 | 5.85 | 6.40 |
| Total Non-current Liabilities* | 17.36 | 17.87 | 18.95 | 15.60 | 16.68 | 16.99 | 16.90 | 16.77 | 17.28 | 17.14 | 16.49 | 17.10 | 17.53 | 18.10 | 19.59 | 20.39 | 12.94 | 13.62 |
| Total Liabilities* | 85.49 | 85.90 | 83.28 | 74.17 | 75.45 | 73.43 | 68.57 | 67.92 | 65.70 | 65.15 | 64.85 | 64.30 | 64.98 | 64.17 | 63.42 | 62.32 | 55.67 | 52.22 |
| Retained Earnings | 20.71 | 19.62 | 18.62 | 16.75 | 15.96 | 15.81 | 14.27 | 13.76 | 13.18 | 11.58 | 10.58 | 9.73 | 8.73 | 8.81 | 8.62 | 7.60 | 13.89 | 13.38 |
| Total Stockholder Equity | (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) | 5.89 | 5.45 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Total Revenue | 96.30 | 106.16 | 103.15 | 97.83 | 90.82 | 95.29 | 93.65 | 79.28 | 76.36 | 80.90 | 77.22 | 74.48 | 68.91 | 70.49 | 70.16 | 67.15 | 66.10 | 68.61 | 66.58 | 62.67 |
| Cost of Revenue | 92.25 | 102.47 | 99.61 | 94.55 | 87.18 | 92.01 | 90.40 | 76.13 | 72.77 | 77.75 | 74.15 | 71.46 | 65.84 | 67.32 | 67.06 | 64.13 | 62.78 | 65.19 | 63.22 | 59.64 |
| Gross Profit | 4.04 | 3.69 | 3.54 | 3.28 | 3.64 | 3.28 | 3.25 | 3.15 | 3.59 | 3.15 | 3.07 | 3.02 | 3.07 | 3.17 | 3.10 | 3.02 | 3.32 | 3.43 | 3.35 | 3.03 |
| Selling, General & Admin | 1.80 | 2.03 | 2.07 | 2.20 | 1.98 | 2.03 | 2.50 | 2.00 | 2.19 | 2.51 | 2.09 | 1.87 | 1.96 | 1.90 | 1.95 | 1.96 | 2.53 | 3.11 | 2.67 | 2.23 |
| Total Operating Expenses | 1.89 | 2.07 | 2.13 | 2.24 | 2.05 | 2.06 | 2.67 | 2.12 | 2.37 | 2.51 | 2.12 | 1.92 | 2.09 | 1.93 | 1.97 | 1.99 | 2.69 | 3.13 | 2.81 | 2.46 |
| Operating Income | 2.15 | 1.62 | 1.41 | 1.04 | 1.59 | 1.22 | 0.58 | 1.03 | 1.22 | 0.64 | 0.95 | 1.10 | 0.98 | 1.24 | 1.12 | 1.04 | 0.63 | 0.30 | 0.54 | 0.57 |
| Interest Expense | -- | -- | -- | -- | -- | 0.07 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.05 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | -- |
| Pretax Income | 2.13 | 1.63 | 1.40 | 1.05 | 1.52 | 1.23 | 0.53 | 1.08 | 1.17 | 0.61 | 0.92 | 1.09 | 0.93 | 1.45 | 1.24 | 1.01 | 0.65 | 0.28 | 0.44 | 0.56 |
| Tax Provision | 0.27 | 0.38 | 0.23 | 0.22 | 0.21 | 0.30 | 0.25 | 0.12 | 0.34 | (0.02) | 0.21 | 0.09 | 0.11 | 0.33 | 0.27 | 0.20 | 0.24 | 0.24 | 0.13 | 0.03 |
| Net Income | 1.68 | 1.19 | 1.11 | 0.78 | 1.26 | 0.88 | 0.24 | 0.92 | 0.79 | 0.59 | 0.66 | 0.96 | 0.79 | 1.08 | 0.93 | 0.77 | 0.37 | (0.01) | 0.27 | 0.49 |
| Basic EPS | 13.69 | 9.63 | 8.95 | 6.28 | 9.96 | 6.98 | 1.88 | 7.04 | 6.07 | 4.45 | 4.95 | 7.07 | 5.73 | 7.71 | 6.47 | 5.32 | 2.52 | (0.04) | 1.73 | 3.11 |
| Diluted EPS | 13.62 | 9.59 | 8.92 | 6.25 | 9.90 | 6.95 | 1.87 | 7.00 | 6.03 | 4.42 | 4.92 | 7.02 | 5.69 | 7.66 | 6.42 | 5.26 | 2.49 | (0.04) | 1.71 | 3.07 |
Cash Flow Statement
(in billions USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Operating Cash Flow | 3.42 | 1.23 | 2.42 | (0.92) | 7.75 | (2.38) | 2.10 | (1.38) | 4.15 | 0.25 | 0.97 | (1.05) | 3.33 | 1.67 | 1.11 | (0.94) | 2.89 | 1.38 | 1.79 | (1.62) |
| Capital Expenditures | 0.11 | 0.11 | 0.11 | 0.11 | 0.17 | 0.13 | 0.14 | 0.11 | 0.19 | 0.09 | 0.08 | 0.08 | 0.13 | 0.11 | 0.09 | 0.07 | 0.14 | 0.07 | 0.09 | 0.09 |
| Free Cash Flow* | 3.31 | 1.12 | 2.31 | (1.03) | 7.58 | (2.51) | 1.96 | (1.49) | 3.96 | 0.16 | 0.89 | (1.13) | 3.20 | 1.56 | 1.02 | (1.01) | 2.75 | 1.31 | 1.70 | (1.71) |
| Investing Cash Flow | 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) | 0.08 | 0.04 | 0.18 | (0.11) | (0.06) | (0.10) |
| Financing Cash Flow | (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) | (2.15) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Dividends Per Share | 0.82 | 0.82 | 0.82 | 0.71 | 0.71 | 0.71 | 0.71 | 0.62 | 0.62 | 0.62 | 0.62 | 0.54 | 0.54 | 0.54 | 0.54 | 0.47 | 0.47 | 0.47 | 0.47 | 0.42 |