IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — MCK

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.964.002.421.132.512.301.982.522.642.772.922.232.752.152.423.583.092.61
Accounts Receivable28.2128.2928.1625.8325.2723.7423.0722.4921.8620.5420.1119.9018.3620.1420.2018.8819.2917.77
Inventory27.0726.1325.0723.8424.1825.5722.0221.9520.5120.6619.8819.5119.0219.3420.0219.2118.4316.61
Total Current Assets59.7059.8956.8051.7453.3452.2547.6447.5345.5444.6646.4545.3846.5045.5843.3542.3742.3538.68
Property, Plant & Equipment2.632.632.572.402.362.362.202.172.172.142.072.082.062.222.552.522.472.39
Goodwill11.3211.2811.3710.0010.0910.129.979.939.979.939.249.379.469.479.529.519.419.42
Intangible Assets4.184.224.271.511.572.052.102.142.222.271.871.982.132.382.802.983.033.09
Total Non-current Assets*24.4924.2724.5119.3419.0919.4218.8718.5618.5618.0316.6316.9117.2118.0219.5419.4819.2118.98
Total Assets84.1984.1681.3171.0872.4371.6766.5166.0964.1062.6963.0862.3063.7163.6062.8961.8561.5657.67
Accounts Payable60.6860.9457.8649.6953.3251.7046.7046.8043.9842.2441.0039.7137.1838.9238.3936.5136.2633.21
Short-term Debt------2.42----0.22----0.62----0.37----0.15----
Total Current Liabilities68.1368.0364.3358.5658.7756.4351.6651.1548.4248.0148.3647.2047.4546.0843.8441.9342.7238.60
Long-term Debt6.567.767.785.595.745.645.675.585.665.454.814.985.525.956.426.475.856.40
Total Non-current Liabilities*17.3617.8718.9515.6016.6816.9916.9016.7717.2817.1416.4917.1017.5318.1019.5920.3912.9413.62
Total Liabilities*85.4985.9083.2874.1775.4573.4368.5767.9265.7065.1564.8564.3064.9864.1763.4262.3255.6752.22
Retained Earnings20.7119.6218.6216.7515.9615.8114.2713.7613.1811.5810.589.738.738.818.627.6013.8913.38
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)5.895.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue96.30106.16103.1597.8390.8295.2993.6579.2876.3680.9077.2274.4868.9170.4970.1667.1566.1068.6166.5862.67
Cost of Revenue92.25102.4799.6194.5587.1892.0190.4076.1372.7777.7574.1571.4665.8467.3267.0664.1362.7865.1963.2259.64
Gross Profit4.043.693.543.283.643.283.253.153.593.153.073.023.073.173.103.023.323.433.353.03
Selling, General & Admin1.802.032.072.201.982.032.502.002.192.512.091.871.961.901.951.962.533.112.672.23
Total Operating Expenses1.892.072.132.242.052.062.672.122.372.512.121.922.091.931.971.992.693.132.812.46
Operating Income2.151.621.411.041.591.220.581.031.220.640.951.100.981.241.121.040.630.300.540.57
Interest Expense----------0.070.080.080.080.060.060.050.080.070.060.050.040.040.05--
Pretax Income2.131.631.401.051.521.230.531.081.170.610.921.090.931.451.241.010.650.280.440.56
Tax Provision0.270.380.230.220.210.300.250.120.34(0.02)0.210.090.110.330.270.200.240.240.130.03
Net Income1.681.191.110.781.260.880.240.920.790.590.660.960.791.080.930.770.37(0.01)0.270.49
Basic EPS13.699.638.956.289.966.981.887.046.074.454.957.075.737.716.475.322.52(0.04)1.733.11
Diluted EPS13.629.598.926.259.906.951.877.006.034.424.927.025.697.666.425.262.49(0.04)1.713.07

Cash Flow Statement

(in billions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow3.421.232.42(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(1.62)
Capital Expenditures0.110.110.110.110.170.130.140.110.190.090.080.080.130.110.090.070.140.070.090.09
Free Cash Flow*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(1.71)
Investing Cash Flow0.43(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)(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)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Dividends Per Share0.820.820.820.710.710.710.710.620.620.620.620.540.540.540.540.470.470.470.470.42