Attached files

file filename
8-K - FORM 8-K - MCKESSON CORPd572910d8k.htm

Exhibit 99.1

 

 

LOGO

McKESSON REPORTS FISCAL 2014 FIRST-QUARTER RESULTS

 

   

Revenues of $32.2 billion for the first quarter, up 5%.

 

   

First-quarter GAAP earnings per diluted share of $1.83, up 16%, which included two cents from discontinued operations.

 

   

First-quarter Adjusted Earnings per diluted share from continuing operations of $2.07, up 34%.

 

   

Board of Directors approved raising the quarterly dividend by 20% from 20 cents to 24 cents per share.

 

   

Fiscal 2014 Outlook: Adjusted Earnings per diluted share from continuing operations of $8.05 to $8.35.

SAN FRANCISCO, July 25, 2013 – McKesson Corporation (NYSE: MCK) today reported that revenues for the first quarter ended June 30, 2013 were $32.2 billion, up 5% compared to $30.7 billion a year ago. On the basis of U.S. generally accepted accounting principles (“GAAP”), first-quarter earnings per diluted share was $1.83 compared to $1.58 a year ago.

First-quarter Adjusted Earnings per diluted share from continuing operations was $2.07, up 34% compared to $1.54 a year ago.

“McKesson is off to an excellent start in Fiscal 2014, with strong execution from both Distribution Solutions and Technology Solutions driving earnings growth,” said John H. Hammergren, chairman and chief executive officer. “Based on the momentum from our first-quarter results and our confidence in the full year, we are raising our previous outlook for the fiscal year and now expect Adjusted Earnings per diluted share from continuing operations of $8.05 to $8.35 for the fiscal year ending March 31, 2014.”

For the first quarter, McKesson generated cash from operations of $716 million, and ended the quarter with cash and cash equivalents of $2.9 billion and a gross debt-to-capital ratio of 39.7%. During the quarter, McKesson paid $53 million in dividends, had internal capital spending of $100 million, and spent $74 million on acquisitions.

 

1


Today, the Board of Directors approved an increase to the quarterly dividend from 20 cents to 24 cents per share.

“Our strong balance sheet and cash flow performance provide us with opportunities to deploy capital to advance our long-term strategic objectives and lay the foundation for future growth,” Hammergren commented. “We continue to believe our portfolio approach to capital deployment, through a mixture of acquisitions, share repurchases, dividends and internal capital spending, creates significant value for our shareholders.”

As previously announced, the Company is exiting its International Technology and Hospital Automation businesses. Results for these two businesses are reported in discontinued operations in McKesson’s condensed statement of operations.

Segment Results

Distribution Solutions revenues were up 5% in the first quarter, driven mainly by strong growth in U.S. pharmaceutical direct distribution and services revenues, reflecting market growth and our mix of business, as well as the acquisition of PSS World Medical, Inc. (“PSS”).

Canadian revenues, on a constant currency basis, increased 3% for the first quarter primarily due to market growth. Including an unfavorable currency impact of 1%, Canadian revenues increased 2% for the first quarter.

Medical-Surgical distribution and services revenues were up 71% for the first quarter driven primarily by the acquisition of PSS.

In the first quarter, Distribution Solutions GAAP operating profit was $619 million and GAAP operating margin was 1.97%. First-quarter adjusted operating profit was $700 million and the adjusted operating margin was 2.23%.

Technology Solutions revenues were up 9% in the first quarter compared to the prior year. GAAP operating profit was $119 million for the first quarter and GAAP operating margin was 14.78%. Adjusted operating profit was $137 million for the first quarter and adjusted operating margin was 17.02%.

 

2


Fiscal Year 2014 Outlook

McKesson expects Adjusted Earnings per diluted share from continuing operations between $8.05 and $8.35 for the fiscal year ending March 31, 2014, which excludes the following GAAP items:

 

   

Amortization of acquisition-related intangible assets of 75 cents per diluted share.

 

   

Acquisition expenses and related adjustments of 22 cents per diluted share.

 

   

Litigation reserve adjustments of approximately four cents per diluted share.

 

   

LIFO inventory-related charges of 24 cents to 29 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, certain litigation reserve adjustments, and Last-In-First-Out (“LIFO”) inventory-related 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. Recasted Adjusted Earnings for Fiscal 2013 is provided in Schedules 7, 8 and 9.

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,

 

3


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; malfunction, failure or breach of sophisticated internal information systems to perform as designed; 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.

 

4


The company has scheduled a conference call for 5:00 PM ET. The dial-in number for individuals wishing to participate on the call is 719-234-7317. Erin Lampert, senior 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 1098967. 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.

###

Contact:

Erin Lampert, 415-983-8391 (Investors and Financial Media)

Erin.Lampert@McKesson.com

Kris Fortner, 415-983-8352 (General and Business Media)

Kris.Fortner@McKesson.com

 

5


Schedule 1  

McKESSON CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP

(unaudited)

(in millions, except per share amounts)

 

     Quarter Ended June 30,        
     2013     2012     Change  

Revenues

   $ 32,208      $ 30,699        5 %   

Cost of sales

     (30,288     (29,138     4       
  

 

 

   

 

 

   

Gross profit

     1,920        1,561        23       

Operating expenses

     (1,258     (1,050     20       

Litigation charges (1)

     (15     (16     (6)      

Gain on business combination (2)

            81        —       
  

 

 

   

 

 

   

Total operating expenses

     (1,273     (985     29       
  

 

 

   

 

 

   

Operating income

     647        576        12       

Other income, net

     6        8        (25)      

Interest expense

     (59     (56     5       
  

 

 

   

 

 

   

Income from continuing operations before income taxes

     594        528        13       

Income tax expense

     (174     (149     17       
  

 

 

   

 

 

   

Income from continuing operations

     420        379        11       

Income from discontinued operations, net of tax (3)

     4        1        300       
  

 

 

   

 

 

   

Net income

   $ 424      $ 380        12       
  

 

 

   

 

 

   

Earnings per common share (4)

      

Diluted

      

Continuing operations

   $ 1.81      $ 1.58        15 %   

Discontinued operations

     0.02               —       
  

 

 

   

 

 

   

Total

   $ 1.83      $ 1.58        16       
  

 

 

   

 

 

   

Basic

      

Continuing operations

   $ 1.84      $ 1.61        14 %   

Discontinued operations

     0.02               —       
  

 

 

   

 

 

   

Total

   $ 1.86      $ 1.61        16       
  

 

 

   

 

 

   

Weighted average common shares

      

Diluted

     232        240        (3) %   

Basic

     227        236        (4)      

 

 

(1) 

Represent charges 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) 

Represents our International Technology and Hospital Automation businesses in our Technology Solutions segment and a small business in our Distribution Solutions segment.

 

(4) 

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)

 

                                          Change
     Quarter Ended June 30, 2013     Vs. Prior Quarter
    

As Reported

(GAAP)

   

Amortization

of Acquisition-
Related

Intangibles

   

Acquisition

Expenses
and Related

Adjustments

    Litigation
Reserve
Adjustments
   

LIFO-Related

Adjustments

    

Adjusted

Earnings

(Non-GAAP)

    As
Reported
(GAAP)
    

Adjusted

Earnings

(Non-GAAP)

  

 

 

   

 

 

Revenues

   $ 32,208      $      $      $      $       $ 32,208        5 %       5 %

Gross profit

   $ 1,920      $ 6      $      $      $       $ 1,926        23           23    

Operating expenses

     (1,273     65        13        15                (1,180     29           18     

Other income, net

     6                                     6        (25)          (25)   

Interest expense

     (59                                  (59     5           5    
  

 

 

      

Income from continuing operations before income taxes

     594        71        13        15                693        13           35    

Income tax expense

     (174     (27     (5     (6             (212     17           48    
  

 

 

      

Income from continuing operations

   $ 420      $ 44      $ 8      $ 9      $       $ 481        11           30    
  

 

 

      

Diluted earnings per common share from continuing operations (1)

   $ 1.81      $ 0.19      $ 0.03      $ 0.04      $       $ 2.07        15 %       34 %
  

 

 

      

Diluted weighted average common shares

     232        232        232        232                232        (3)%       (3)%
  

 

 

      
     Quarter Ended June 30, 2012             
    

As Reported

(GAAP)

   

Amortization

of Acquisition-
Related
Intangibles

   

Acquisition

Expenses
and Related

Adjustments

    Litigation
Reserve
Adjustments
   

LIFO-Related

Adjustments

    

Adjusted

Earnings

(Non-GAAP)

            
  

 

 

      

Revenues

   $ 30,699      $      $      $      $       $ 30,699        

Gross profit

   $ 1,561      $ 3      $      $      $       $ 1,564        

Operating expenses (2)

     (985     45        (79     16                (1,003     

Other income, net

     8                                     8        

Interest expense

     (56                                  (56     
  

 

 

      

Income from continuing operations before income taxes

     528        48        (79     16                513        

Income tax expense

     (149     (17     29        (6             (143     
  

 

 

      

Income from continuing operations

   $ 379      $ 31      $ (50   $ 10      $       $ 370        
  

 

 

      

Diluted earnings per common share from continuing operations (1)

   $ 1.58      $ 0.12      $ (0.20   $ 0.04      $       $ 1.54        
  

 

 

      

Diluted weighted average common shares

     240        240        240        240                240        
  

 

 

      

 

 

(1) 

Certain computations may reflect rounding adjustments.

 

(2) 

For the first quarter of 2013, operating expenses as reported under GAAP, 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.

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, 2013 and 2009.

LIFO-related adjustments — Last-In-First-Out (“LIFO”) inventory-related adjustments.

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, 2013      Quarter Ended June 30, 2012      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

   $ 23,032            $ —            $ 23,032            $ 21,301            $ —            $ 21,301              8  %         8  %   

Sales to customers’ warehouses

     4,448             —              4,448              5,347             —              5,347              (17)             (17)       
  

 

 

    

 

 

       

Total U.S. pharmaceutical distribution & services

     27,480              —              27,480              26,648              —              26,648              3              3        

Canada pharmaceutical distribution & services

     2,566              —              2,566              2,517              —              2,517              2              2        

Medical-Surgical distribution & services

     1,357             —              1,357              795             —              795              71              71        
  

 

 

    

 

 

       

Total Distribution Solutions

     31,403             —              31,403              29,960             —              29,960              5              5        
  

 

 

    

 

 

       

Technology Solutions

                       

Services

     661              —              661              594              —              594              11              11        

Software

     123              —              123              118              —              118              4              4        

Hardware

     21              —              21              27              —              27              (22)             (22)       
  

 

 

    

 

 

       

Total Technology Solutions

     805             —              805              739             —              739              9              9        
  

 

 

    

 

 

       

Revenues

   $ 32,208           $ —            $ 32,208            $ 30,699           $ —            $ 30,699              5              5        
  

 

 

    

 

 

       

GROSS PROFIT

                       

Distribution Solutions

   $ 1,520            $ —            $ 1,520            $ 1,215            $ 1            $ 1,216              25              25        

Technology Solutions

     400              6              406              346              2              348              16              17        
  

 

 

    

 

 

       

Gross profit

   $ 1,920           $ 6           $ 1,926            $ 1,561           $ 3           $ 1,564              23              23        
  

 

 

    

 

 

       

OPERATING EXPENSES

                       

Distribution Solutions (1)

   $ (905)           $ 81            $ (824)           $ (719)           $ 52            $ (667)             26              24        

Technology Solutions

     (281)             12              (269)             (257)             11              (246)             9              9        

Corporate (2)

     (87)            —              (87)             (9)            (81)            (90)             867              (3)       
  

 

 

    

 

 

       

Operating expenses

   $ 1,273            $ 93           $ (1,180)           $ (985)          $ (18)          $ (1,003)             29              18        
  

 

 

    

 

 

       

OTHER INCOME, NET

                       

Distribution Solutions

   $ 4            $ —            $ 4            $ 4            $ —            $ 4              —              —        

Technology Solutions

     —              —              —              1              —              1              —              —        

Corporate

     2              —              2             3             —              3              (33)             (33)       
  

 

 

    

 

 

       

Other income, net

   $ 6           $ —            $ 6            $ 8           $ —            $ 8              (25)             (25)       
  

 

 

    

 

 

       

OPERATING PROFIT

                       

Distribution Solutions (1)

   $ 619            $ 81            $ 700            $ 500           $ 53            $ 553              24              27        

Technology Solutions

     119             18             137              90             13             103              32              33        
  

 

 

    

 

 

       

Operating profit

     738              99              837              590              66              656              25              28        

Corporate

     (85)            —              (85)             (6)            (81)            (87)             1,317              (2)       
  

 

 

    

 

 

       

Income from continuing operations before interest expense and income taxes

   $ 653            $ 99           $ 752            $ 584           $ (15)          $ 569              12              32        
  

 

 

    

 

 

       

STATISTICS

                       

Operating profit as a % of revenues

                       

Distribution Solutions (1) (2)

     1.97 %             2.23 %          1.67 %             1.85 %          30  bp         38  bp   

Technology Solutions

     14.78                 17.02              12.18                 13.94              260                308          

 

 

(1)

For the first quarters of 2014 and 2013, results, as reported under GAAP, include AWP litigation charges of $15 million and $16 million.

 

(2) 

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, 2013      Quarter Ended June 30, 2012  
     Distribution
Solutions
     Technology
Solutions
     Corporate
& Interest
Expense
     Total      Distribution
Solutions
     Technology
Solutions
     Corporate
& Interest
Expense
     Total  
  

 

 

    

 

 

 

As Reported (GAAP):

                       

Revenues

   $ 31,403        $ 805        $ —        $ 32,208        $ 29,960        $ 739        $ —        $ 30,699    

Gross profit

   $ 1,520        $ 400        $ —        $ 1,920        $ 1,215        $ 346        $ —        $ 1,561    

Operating expenses (1) 

     (905)         (281)         (87)         (1,273)         (719)         (257)         (9)         (985)   

Other income, net

             —                                                    
  

 

 

    

 

 

 

Income from continuing operations before interest expense and income taxes

     619          119          (85)         653          500          90          (6)         584    

Interest expense

     —          —          (59)         (59)         —          —          (56)         (56)   
  

 

 

    

 

 

 

Income from continuing operations before income taxes

   $ 619        $ 119        $ (144)       $ 594        $ 500        $ 90        $ (62)       $ 528    
  

 

 

    

 

 

 

Pre-Tax Adjustments:

                       

Gross profit

   $ —        $       $ —        $       $       $ 2         $ —        $   

Operating expenses

     54          11          —          65          35          10          —          45    
  

 

 

    

 

 

 

Amortization of acquisition-related intangibles

     54          17          —          71          36          12          —          48    

Operating expenses - Acquisition expenses and related adjustments

     12                  —          13                          (81)         (79)   

Operating expenses - Litigation reserve adjustments

     15          —          —          15          16          —          —          16    

Gross profit - LIFO-related adjustments

     —          —          —          —          —          —          —          —    
  

 

 

    

 

 

 

Total pre-tax adjustments

   $ 81        $ 18        $ —        $ 99        $ 53        $ 13        $ (81)       $ (15)   
  

 

 

    

 

 

 

Adjusted Earnings (Non-GAAP):

                       

Revenues

   $ 31,403        $ 805        $ —        $ 32,208        $ 29,960        $ 739        $ —        $ 30,699    

Gross profit

   $ 1,520        $ 406        $ —        $ 1,926        $ 1,216        $ 348        $ —        $ 1,564    

Operating expenses

     (824)         (269)         (87)         (1,180)         (667)         (246)         (90)         (1,003)   

Other income, net

             —                                                    
  

 

 

    

 

 

 

Income from continuing operations before interest expense and income taxes

     700          137          (85)         752          553          103          (87)         569    

Interest expense

     —          —          (59)         (59)         —          —          (56)         (56)   
  

 

 

    

 

 

 

Income from continuing operations before income taxes

   $ 700        $ 137        $ (144)       $ 693        $ 553        $ 103        $ (143)       $ 513    
  

 

 

    

 

 

 

 

 

(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,
2013
     March 31,
2013
 

ASSETS

     

Current Assets

     

Cash and cash equivalents

   $ 2,905       $ 2,456   

Receivables, net

     10,013         9,975   

Inventories, net

     10,332         10,335   

Prepaid expenses and other

     817         404   
  

 

 

    

 

 

 

Total Current Assets

     24,067         23,170   

Property, Plant and Equipment, Net

     1,333         1,321   

Goodwill

     6,262         6,405   

Intangible Assets, Net

     2,196         2,270   

Other Assets

     1,633         1,620   
  

 

 

    

 

 

 

Total Assets

   $ 35,491       $ 34,786   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current Liabilities

     

Drafts and accounts payable

   $ 16,654       $ 16,108   

Deferred revenue

     1,155         1,359   

Deferred tax liabilities

     1,412         1,626   

Current portion of long-term debt

     352         352   

Other accrued liabilities

     1,908         1,912   
  

 

 

    

 

 

 

Total Current Liabilities

     21,481         21,357   

Long-Term Debt

     4,522         4,521   

Other Noncurrent Liabilities

     2,080         1,838   

Stockholders’ Equity

     7,408         7,070   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 35,491       $ 34,786   
  

 

 

    

 

 

 


Schedule 6

McKESSON CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(in millions)

 

     Quarter Ended June 30,  
     2013      2012  

OPERATING ACTIVITIES

     

Net income

   $ 424         $ 380     

Adjustments to reconcile to net cash provided by (used in) operating activities:

     

Depreciation and amortization

     154           125     

Other deferred taxes

     98           270     

Gain on business combination

     —           (81)    

Other non-cash items

     32           37     

Changes in operating assets and liabilities, net of acquisitions:

     

Receivables

     (145)          448     

Inventories

     (60)          (4)    

Drafts and accounts payable

     592           (933)    

Deferred revenue

     (107)          (84)    

Taxes

     33           (142)    

Litigation settlement payments

     (20)          (273)    

Other

     (285)          (295)    
  

 

 

    

 

 

 

Net cash provided by (used in) operating activities

     716           (552)    
  

 

 

    

 

 

 

INVESTING ACTIVITIES

     

Property acquisitions

     (68)          (45)    

Capitalized software expenditures

     (32)          (33)    

Acquisitions, less cash and cash equivalents acquired

     (74)          (108)    

Other

     (10)          36     
  

 

 

    

 

 

 

Net cash used in investing activities

     (184)          (150)    
  

 

 

    

 

 

 

FINANCING ACTIVITIES

     

Proceeds from short-term borrowings

     100           —     

Repayments of short-term borrowings

     (100)          (400)    

Common stock transactions:

     

Issuances

     50           43     

Share repurchases, including shares surrendered for tax withholding

     (127)          (53)    

Dividends paid

     (53)          (53)    

Other

     57           38     
  

 

 

    

 

 

 

Net cash used in financing activities

     (73)          (425)    
  

 

 

    

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (10)          (9)    
  

 

 

    

 

 

 

Net increase (decrease) in cash and cash equivalents

     449           (1,136)    

Cash and cash equivalents at beginning of period

     2,456           3,149     
  

 

 

    

 

 

 

Cash and cash equivalents at end of period

   $ 2,905         $ 2,013     
  

 

 

    

 

 

 


Schedule 7  

McKESSON CORPORATION

RECONCILIATION OF RECASTED ADJUSTED EARNINGS PER SHARE (ADJUSTED EPS, NON-GAAP)

FOR FISCAL 2013

(unaudited)

The following are Fiscal 2013 Adjusted Earnings Per Share (Non-GAAP), recasted to exclude discontinued operations and Last-In-First-Out (“LIFO”)-related adjustments:

 

                                                                                                        
     Quarter Ended      Year Ended
March 31,
2013
 
     June 30,
2012
     September 30,
2012
     December 31,
2012
     March 31,
2013
    

Adjusted EPS, as previously reported

   $ 1.55        $ 1.92        $ 1.41        $ 1.45        $ 6.33    

Adjustments for:

              

(Income) loss from discontinued operations

     (0.01)         (0.02)         0.03          0.01          0.02    

LIFO-related adjustments

     —          0.01          —          0.02          0.03    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EPS, as recasted

   $ 1.54        $ 1.91        $ 1.44        $ 1.48        $ 6.38    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Certain computations may reflect rounding adjustments.


Schedule 8  

McKESSON CORPORATION

RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS (NON-GAAP)

FOR FISCAL 2013

(unaudited)

(in millions, except per share amounts)

The following are Fiscal 2013 Adjusted Earnings (Non-GAAP), recasted to exclude discontinued operations and Last-In-First-Out (“LIFO”)-related adjustments:

 

     Quarter Ended June 30, 2012  
  

 

 

 
     As Reported
(GAAP)
    

Amortization

of Acquisition-
Related
Intangibles

    

Acquisition

Expenses and

Related

Adjustments

     Litigation
Reserve
Adjustments
     LIFO-Related
Adjustments
    

Adjusted

Earnings

(Non-GAAP)

 
  

 

 

 

Revenues

   $ 30,699        $ —        $ —        $ —        $ —        $ 30,699        

Gross profit

   $ 1,561        $       $ —        $ —        $ —        $ 1,564        

Operating expenses

     (985)         45         (79)         16          —          (1,003)       

Other income, net

             —          —          —          —          8        

Impairment of an equity investment

     —          —          —          —          —          —        

Interest expense

     (56)         —          —          —          —          (56)       
  

 

 

 

Income from continuing operations before income taxes

     528          48          (79)         16          —          513        

Income tax expense

     (149)         (17)         29          (6)         —          (143)       
  

 

 

 

Income from continuing operations

   $ 379        $ 31        $ (50)       $ 10        $ —        $ 370        
  

 

 

 

Diluted earnings per common share from continuing operations (a)

   $ 1.58        $ 0.12        $ (0.20)       $ 0.04        $ —        $ 1.54        
  

 

 

 
     Quarter Ended September 30, 2012  
     As Reported
(GAAP)
    

Amortization

of Acquisition-
Related
Intangibles

    

Acquisition

Expenses and
Related

Adjustments

     Litigation
Reserve
Adjustments
     LIFO-Related
Adjustments
    

Adjusted

Earnings

(Non-GAAP)

 
  

 

 

 

Revenues

   $ 29,755        $ —        $ —        $ —        $ —        $ 29,755        

Gross profit

   $ 1,683        $       $ —        $ —        $       $ 1,689        

Operating expenses

     (1,077)         44                  44          —          (987)       

Other income, net

     10          —          —          —          —          10        

Impairment of an equity investment

     —          —          —          —          —          —        

Interest expense

     (55)         —          —          —          —          (55)       
  

 

 

 

Income from continuing operations before income taxes

     561          47                  44                  657         

Income tax expense

     (162)         (18)         —          (17)         (1)         (198)       
  

 

 

 

Income from continuing operations

   $ 399        $ 29        $       $ 27        $       $ 459        
  

 

 

 

Diluted earnings per common share from continuing operations (a)

   $ 1.66        $ 0.12        $ 0.01        $ 0.11        $ 0.01        $ 1.91        
  

 

 

 
     Quarter Ended December 31, 2012  
     As Reported
(GAAP)
    

Amortization

of Acquisition-
Related
Intangibles

    

Acquisition

Expenses and
Related

Adjustments

     Litigation
Reserve
Adjustments
     LIFO-Related
Adjustments
    

Adjusted

Earnings

(Non-GAAP)

 
  

 

 

 

Revenues

   $ 31,099        $ —        $ —        $ —        $ —        $ 31,099        

Gross profit

   $ 1,645        $       $ —        $ —        $ 2       $ 1,650        

Operating expenses

     (1,147)         49          10          —          —          (1,088)       

Other income, net

     10          —          —          —          —          10        

Impairment of an equity investment

     —          —          —          —          —          —        

Interest expense

     (59)         —                  —          —          (58)       
  

 

 

 

Income from continuing operations before income taxes

     449          52          11          —                  514        

Income tax expense

     (143)         (20)         (2)         —          (1)         (166)       
  

 

 

 

Income from continuing operations

   $ 306        $ 32        $       $ —        $       $ 348        
  

 

 

 

Diluted earnings per common share from continuing operations (a)

   $ 1.27        $ 0.14        $ 0.03        $ —        $ —        $ 1.44        
  

 

 

 
     Quarter Ended March 31, 2013  
     As Reported
(GAAP)
    

Amortization

of Acquisition-
Related

Intangibles

    

Acquisition

Expenses and
Related

Adjustments

     Litigation
Reserve
Adjustments
     LIFO-Related
Adjustments
    

Adjusted

Earnings

(Non-GAAP)

 
  

 

 

 

Revenues

   $ 30,516        $ —        $ —        $ —        $ —        $ 30,516        

Gross profit

   $ 1,959        $       $ —        $ —        $       $ 1,971        

Operating expenses

     (1,314)         58          57          12          —          (1,187)       

Other income, net

             —          —          —          —          6        

Impairment of an equity investment

     (191)         —          —          —          —          (191)       

Interest expense

     (70)         —          10          —          —          (60)       
  

 

 

 

Income from continuing operations before income taxes

     390          62          67          12                  539        

Income tax expense

     (127)         (21)         (33)         (4)         (3)         (188)       
  

 

 

 

Income from continuing operations

   $ 263        $ 41        $ 34        $       $       $ 351        
  

 

 

 

Diluted earnings per common share from continuing operations (a)

   $ 1.11        $ 0.17        $ 0.14        $ 0.04        $ 0.02        $ 1.48        
  

 

 

 
     Year Ended March 31, 2013  
     As Reported
(GAAP)
    

Amortization

of Acquisition-
Related

Intangibles

    

Acquisition

Expenses and
Related

Adjustments

     Litigation
Reserve
Adjustments
     LIFO-Related
Adjustments
    

Adjusted

Earnings

(Non-GAAP)

 
  

 

 

 

Revenues

   $ 122,069        $ —        $ —        $ —        $ —        $ 122,069        

Gross profit

   $ 6,848        $ 13        $ —        $ —        $ 13       $ 6,874        

Operating expenses

     (4,523)         196          (10)         72         —          (4,265)       

Other income, net

     34          —          —          —          —          34        

Impairment of an equity investment

     (191)         —          —          —          —          (191)       

Interest expense

     (240)         —          11          —          —          (229)       
  

 

 

 

Income from continuing operations before income taxes

     1,928          209                  72          13          2,223        

Income tax expense

     (581)         (76)         (6)         (27)         (5)         (695)       
  

 

 

 

Income from continuing operations

   $ 1,347        $ 133        $ (5)       $ 45        $       $ 1,528        
  

 

 

 

Diluted earnings per common share from continuing operations (a)

   $ 5.62        $ 0.56        $ (0.02)       $ 0.19        $ 0.03        $ 6.38        
  

 

 

 

 

(a) Certain computations may reflect rounding adjustments.


Schedule 9

McKESSON CORPORATION

RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED EARNINGS (NON-GAAP)

FOR FISCAL 2013

(unaudited)

(in millions)

The following are Fiscal 2013 Adjusted Earnings (Non-GAAP), recasted to exclude discontinued operations and Last-In-First-Out (“LIFO”)-related adjustments:

 

    Quarter Ended June 30, 2012     Quarter Ended September 30, 2012     Quarter Ended December 31, 2012     Quarter Ended March 31, 2013     Year Ended March 31, 2013  
    Distribution
Solutions
    Technology
Solutions
    Corporate
& Interest
Expense
    TOTAL     Distribution
Solutions
    Technology
Solutions
    Corporate
& Interest
Expense
    TOTAL     Distribution
Solutions
    Technology
Solutions
    Corporate
& Interest
Expense
    TOTAL     Distribution
Solutions
    Technology
Solutions
    Corporate
& Interest
Expense
    TOTAL     Distribution
Solutions
    Technology
Solutions
    Corporate
& Interest
Expense
    TOTAL  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As Reported (GAAP):

                                       

Revenues

  $ 29,960           $ 739           $ —           $ 30,699           $ 29,026           $ 729           $ —           $ 29,755           $ 30,361           $ 738           $ —           $ 31,099           $ 29,699           $ 817           $ —           $ 30,516           $ 119,046           $ 3,023           $ —           $ 122,069        

Gross profit

  $ 1,215           $ 346           $ —           $ 1,561           $ 1,339           $ 344           $ —           $ 1,683           $ 1,287           $ 358           $ —           $ 1,645           $ 1,594           $ 365           $ —           $ 1,959           $ 5,435           $ 1,413           $ —           $ 6,848        

Operating expenses

    (719)            (257)            (9)            (985)            (724)            (254)            (99)            (1,077)            (769)            (266)            (112)            (1,147)            (856)            (332)            (126)            (1,314)            (3,068)            (1,109)            (346)            (4,523)       

Other income, net

    4             1             3             8             6             2             2             10             7             —             3             10             2             1             3             6             19             4             11             34        

Impairment of an equity investment

    —             —             —             —             —             —             —             —             —             —             —             —             (191)            —             —             (191)             (191)            —             —             (191)       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating pre-tax profit

    500             90             (6)            584             621             92             (97)            616             525             92             (109)            508             549             34             (123)            460             2,195             308             (335)            2,168        

Interest expense

    —             —             (56)            (56)            —             —             (55)            (55)            —             —             (59)            (59)            —             —             (70)            (70)            —             —             (240)            (240)       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  $ 500           $ 90           $ (62)          $ 528           $ 621           $ 92           $ (152)          $ 561           $ 525           $ 92           $ (168)          $ 449           $ 549           $ 34           $ (193)          $ 390           $ 2,195           $ 308           $ (575)          $ 1,928        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit margin

    4.06%         46.82%         —             5.08%         4.61%         47.19%         —             5.66%         4.24%         48.51%         —             5.29%         5.37%         44.68%         —             6.42%         4.57%         46.74%         —             5.61%    

Operating expenses as a % of revenues

    2.40%         34.78%         —             3.21%         2.49%         34.84%         —             3.62%         2.53%         36.04%         —             3.69%         2.88%         40.64%         —             4.31%         2.58%         36.69%         —             3.71%    

Operating pre-tax profit as a % of revenues

    1.67%         12.18%         —             1.90%         2.14%         12.62%         —             2.07%         1.73%         12.47%         —             1.63%         1.85%         4.16%         —             1.51%         1.84%         10.19%         —             1.78%    

Pre-Tax Adjustments:

                                       

Gross profit

  $ 1           $ 2           $ —           $ 3           $ 1           $ 2           $ —           $ 3           $ —           $ 3           $ —           $ 3           $ —           $ 4           $ —           $ 4           $ 2           $ 11           $ —           $ 13        

Operating expenses

    35             10             —             45             31             13             —             44             37             12             —             49             43             14             1             58             146             49             1             196        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amortization of acquisition- related intangibles

    36             12             —             48             32             15             —             47             37             15             —             52             43             18             1             62             148             60             1             209        

Operating expenses

    1             1             (81)            (79)            2             —             —             2             7             3             —             10             37             3             17             57             47             7             (64)            (10)       

Interest expense

    —             —             —             —             —             —             —             —             —             —             1             1             —             —             10             10             —             —             11             11        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition expenses and related adjustments

    1             1             (81)            (79)            2             —             —             2             7             3             1             11             37             3             27             67             47             7             (53)            1        

Operating expenses - Litigation reserve adjustments

    16             —             —             16             44             —             —             44             —             —             —             —             12             —             —             12             72             —             —             72        

Gross Profit - LIFO-related adjustments

    —             —             —             —             3             —             —             3             2             —             —             2             8             —             —             8             13             —             —             13        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total pre-tax adjustments

  $ 53           $ 13           $ (81)          $ (15)          $ 81           $ 15           $ —           $ 96           $ 46           $ 18           $ 1           $ 65           $ 100           $ 21           $ 28           $ 149           $ 280           $ 67           $ (52)          $ 295        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings (Non-GAAP):

                                       

Revenues

  $ 29,960           $ 739           $ —           $ 30,699           $ 29,026           $ 729           $ —           $ 29,755           $ 30,361           $ 738           $ —           $ 31,099           $ 29,699           $ 817           $ —           $ 30,516           $ 119,046           $ 3,023           $ —           $ 122,069        

Gross profit

  $ 1,216           $ 348           $ —           $ 1,564           $ 1,343           $ 346           $ —           $ 1,689           $ 1,289           $ 361           $ —           $ 1,650           $ 1,602           $ 369           $ —           $ 1,971           $ 5,450           $ 1,424           $ —           $ 6,874        

Operating expenses

    (667)            (246)            (90)            (1,003)            (647)            (241)            (99)            (987)            (725)            (251)            (112)            (1,088)            (764)            (315)            (108)            (1,187)            (2,803)            (1,053)            (409)            (4,265)       

Other income, net

    4             1             3             8             6             2             2             10             7             —             3             10             2             1             3             6             19             4             11             34        

Impairment of an equity investment

    —             —             —             —             —             —             —             —             —             —             —             —             (191)            —             —             (191)            (191)            —             —             (191)       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating pre-tax profit

    553             103             (87)            569             702             107             (97)            712             571             110             (109)            572             649             55             (105)            599             2,475             375             (398)            2,452        

Interest expense

    —             —             (56)            (56)            —             —             (55)            (55)            —             —             (58)            (58)            —             —             (60)            (60)            —             —             (229)            (229)       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  $ 553           $ 103           $ (143)          $ 513           $ 702           $ 107           $ (152)          $ 657           $ 571           $ 110           $ (167)          $ 514           $ 649           $ 55           $ (165)          $ 539           $ 2,475           $ 375           $ (627)          $ 2,223        
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit margin

    4.06%         47.09%         —             5.09%         4.63%         47.46%         —             5.68%         4.25%         48.92%         —             5.31%         5.39%         45.17%         —             6.46%         4.58%         47.11%         —             5.63%    

Operating expenses as a % of revenues

    2.23%         33.29%         —             3.27%         2.23%         33.06%         —             3.32%         2.39%         34.01%         —             3.50%         2.57%         38.56%         —             3.89%         2.35%         34.83%         —             3.49%    

Operating pre-tax profit as a % of revenues

    1.85%         13.94%         —             1.85%         2.42%         14.68%         —             2.39%         1.88%         14.91%         —             1.84%         2.19%         6.73%         —             1.96%         2.08%         12.40%         —             2.01%