Financhill
Buy
78

MCK Quote, Financials, Valuation and Earnings

Last price:
$947.63
Seasonality move :
4.06%
Day range:
$931.00 - $949.91
52-week range:
$594.35 - $971.93
Dividend yield:
0.32%
P/E ratio:
27.25x
P/S ratio:
0.30x
P/B ratio:
--
Volume:
822K
Avg. volume:
779.9K
1-year change:
56.99%
Market cap:
$116.1B
Revenue:
$359.1B
EPS (TTM):
$34.77
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $238.2B $264B $276.7B $309B $359.1B
Revenue Growth (YoY) 3.11% 10.8% 4.83% 11.65% 16.22%
 
Cost of Revenues $226.6B $251.3B $264.8B $296.7B $346.6B
Gross Profit $11.6B $12.6B $11.9B $12.2B $12.5B
Gross Profit Margin 4.86% 4.79% 4.29% 3.95% 3.48%
 
R&D Expenses $74M $70M $89M $77M $91M
Selling, General & Admin $8.8B $10.5B $7.8B $8.7B $8.5B
Other Inc / (Exp) -$8.1B -$497M $189M -$248M -$365M
Operating Expenses $8.1B $9.9B $7.4B $8.3B $8.1B
Operating Income $3.5B $2.7B $4.5B $3.9B $4.4B
 
Net Interest Expenses $217M $178M $248M $243M $256M
EBT. Incl. Unusual Items -$5B $1.9B $4.6B $3.8B $4.4B
Earnings of Discontinued Ops. -$1M -$5M -$3M -- --
Income Tax Expense -$695M $636M $905M $629M $878M
Net Income to Company -$4.3B $941M $3.7B $3.2B $3.5B
 
Minority Interest in Earnings $199M $173M $162M $158M $186M
Net Income to Common Excl Extra Items -$4.3B $1.3B $3.7B $3.2B $3.5B
 
Basic EPS (Cont. Ops) -$28.26 $7.31 $25.23 $22.54 $25.86
Diluted EPS (Cont. Ops) -$28.26 $7.23 $25.04 $22.39 $25.72
Weighted Average Basic Share $160.6M $152.3M $141.1M $133.2M $127.4M
Weighted Average Diluted Share $160.6M $154.1M $142.2M $134.1M $128.1M
 
EBITDA $4.7B $3.7B $5.3B $4.6B $5B
EBIT $3.5B $2.7B $4.5B $3.9B $4.4B
 
Revenue (Reported) $238.2B $264B $276.7B $309B $359.1B
Operating Income (Reported) $3.5B $2.7B $4.5B $3.9B $4.4B
Operating Income (Adjusted) $3.5B $2.7B $4.5B $3.9B $4.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $68.6B $70.5B $80.9B $95.3B $106.2B
Revenue Growth (YoY) 9.61% 2.73% 14.77% 17.8% 11.4%
 
Cost of Revenues $65.3B $67.5B $77.9B $92.1B $102.7B
Gross Profit $3.3B $3B $3B $3.2B $3.5B
Gross Profit Margin 4.82% 4.2% 3.75% 3.38% 3.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $1.9B $2.5B $2B $2B
Other Inc / (Exp) -$5M $246M $30M $37M --
Operating Expenses $3B $1.8B $2.4B $1.9B $1.8B
Operating Income $323M $1.1B $623M $1.3B $1.6B
 
Net Interest Expenses $41M $69M $64M $67M $63M
EBT. Incl. Unusual Items $277M $1.4B $612M $1.2B $1.6B
Earnings of Discontinued Ops. -- $1M -- -- --
Income Tax Expense $238M $329M -$18M $298M $380M
Net Income to Company $39M $1.1B $630M $928M $1.3B
 
Minority Interest in Earnings $46M $41M $41M $49M $64M
Net Income to Common Excl Extra Items $39M $1.1B $630M $928M $1.3B
 
Basic EPS (Cont. Ops) -$0.05 $7.71 $4.45 $6.98 $9.63
Diluted EPS (Cont. Ops) -$0.05 $7.65 $4.42 $6.94 $9.59
Weighted Average Basic Share $151.6M $139.9M $132.5M $126M $123.2M
Weighted Average Diluted Share $151.6M $141M $133.3M $126.6M $123.7M
 
EBITDA $554M $1.3B $782M $1.4B $1.8B
EBIT $323M $1.1B $623M $1.3B $1.6B
 
Revenue (Reported) $68.6B $70.5B $80.9B $95.3B $106.2B
Operating Income (Reported) $323M $1.1B $623M $1.3B $1.6B
Operating Income (Adjusted) $323M $1.1B $623M $1.3B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $257B $273.9B $301.5B $344.6B $398B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $244.4B $261.8B $289.8B $331.8B $385.2B
Gross Profit $12.6B $12.1B $11.7B $12.8B $12.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $8.3B $8.4B $8.7B $8.3B
Other Inc / (Exp) -$394M $280M -$182M -$352M --
Operating Expenses $9.7B $8B $8.1B $8.3B $7.6B
Operating Income $2.9B $4.1B $3.7B $4.5B $5.2B
 
Net Interest Expenses $187M $212M $242M $291M $231M
EBT. Incl. Unusual Items $2.3B $4.3B $3.6B $4B $5.6B
Earnings of Discontinued Ops. -$3M -$5M -- -- --
Income Tax Expense $712M $1B $395M $1B $1B
Net Income to Company $1.6B $3B $3.2B $3B $4.6B
 
Minority Interest in Earnings $183M $160M $158M $179M $210M
Net Income to Common Excl Extra Items $1.6B $3.3B $3.2B $3B $4.6B
 
Basic EPS (Cont. Ops) $8.99 $22.01 $22.22 $21.95 $34.92
Diluted EPS (Cont. Ops) $8.89 $21.81 $22.06 $21.82 $34.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4B $5B $4.4B $5.1B $5.8B
EBIT $2.9B $4.1B $3.7B $4.5B $5.2B
 
Revenue (Reported) $257B $273.9B $301.5B $344.6B $398B
Operating Income (Reported) $2.9B $4.1B $3.7B $4.5B $5.2B
Operating Income (Adjusted) $2.9B $4.1B $3.7B $4.5B $5.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $197.9B $207.8B $232.6B $268.2B $307.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $188.4B $198.9B $223.9B $258.9B $297.3B
Gross Profit $9.4B $8.9B $8.7B $9.3B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8B $5.8B $6.5B $6.5B $6.3B
Other Inc / (Exp) -$390M $387M $16M -$88M $17M
Operating Expenses $7.6B $5.6B $6.2B $6.2B $5.8B
Operating Income $1.8B $3.4B $2.6B $3.1B $4.1B
 
Net Interest Expenses $135M $169M $163M $211M $186M
EBT. Incl. Unusual Items $1.3B $3.7B $2.6B $2.8B $4.1B
Earnings of Discontinued Ops. -$3M -$3M -- -- --
Income Tax Expense $396M $799M $289M $669M $832M
Net Income to Company $882M $2.9B $2.3B $2.2B $3.2B
 
Minority Interest in Earnings $136M $123M $119M $140M $164M
Net Income to Common Excl Extra Items $885M $2.9B $2.3B $2.2B $3.2B
 
Basic EPS (Cont. Ops) $4.80 $19.51 $16.47 $15.90 $24.86
Diluted EPS (Cont. Ops) $4.74 $19.34 $16.36 $15.81 $24.76
Weighted Average Basic Share $461.9M $427.2M $402.1M $384.5M $372.1M
Weighted Average Diluted Share $465.5M $431M $404.7M $386.6M $373.6M
 
EBITDA $2.6B $4B $3B $3.6B $4.7B
EBIT $1.8B $3.4B $2.6B $3.1B $4.1B
 
Revenue (Reported) $197.9B $207.8B $232.6B $268.2B $307.1B
Operating Income (Reported) $1.8B $3.4B $2.6B $3.1B $4.1B
Operating Income (Adjusted) $1.8B $3.4B $2.6B $3.1B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.4B $3.9B $4.7B $4.6B $6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.9B $16.3B $17B $18.5B $21.8B
Inventory $19.2B $18.7B $19.7B $21.1B $23B
Prepaid Expenses -- -- -- -- --
Other Current Assets $665M $898M $513M $626M $1.1B
Total Current Assets $45.4B $46.2B $44.3B $48B $55.4B
 
Property Plant And Equipment $4.7B $3.6B $3.8B $4B $4.3B
Long-Term Investments $72M -- $312M $348M $169M
Goodwill $9.5B $9.5B $9.9B $10.1B $10B
Other Intangibles $2.9B $2.1B $2.3B $2.1B $1.5B
Other Long-Term Assets $2.6B $1.9B $2B $3.2B $4B
Total Assets $65B $63.3B $62.3B $67.4B $75.1B
 
Accounts Payable $39B $38.1B $42.5B $47.1B $55.3B
Accrued Expenses $4B $4.5B $4.2B $4.9B $4.8B
Current Portion Of Long-Term Debt $742M $799M $968M $50M $1.2B
Current Portion Of Capital Lease Obligations $390M $297M $299M $295M $258M
Other Current Liabilities $9M $4.7B -- -- --
Total Current Liabilities $44.1B $48.5B $48B $52.4B $61.6B
 
Long-Term Debt $8.3B $6.4B $6B $7B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $63.6B $65.1B $63.8B $69B $76.8B
 
Common Stock $2M $2M $3M $3M $3M
Other Common Equity Adj -$1.5B -$1.5B -$905M -$881M -$932M
Common Equity -$21M -$2.3B -$1.9B -$2B -$2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $480M $367M $372M $380M
Total Equity $1.4B -$1.8B -$1.5B -$1.6B -$1.7B
 
Total Liabilities and Equity $65B $63.3B $62.3B $67.4B $75.1B
Cash and Short Terms $6.4B $3.9B $4.7B $4.6B $6B
Total Debt $9B $7.2B $7B $7.1B $7.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.2B $2.8B $2B $1.3B $3.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $18.4B $20.5B $23.1B $25.8B $28.2B
Inventory $19B $20.7B $22B $23.8B $27.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $831M $675M $572M $942M --
Total Current Assets $46.5B $44.7B $47.6B $51.7B $59.7B
 
Property Plant And Equipment $3.6B $3.8B $3.9B $4.2B $4.7B
Long-Term Investments -- $321M $351M $218M $247M
Goodwill $9.5B $9.9B $10B $10B --
Other Intangibles $2.1B $2.3B $2.1B $1.5B --
Other Long-Term Assets $2B $2B $2.9B $3.7B --
Total Assets $63.7B $62.7B $66.5B $71.1B $84.2B
 
Accounts Payable $37.2B $42.2B $46.7B $49.7B $60.7B
Accrued Expenses $4.3B $4.5B $4.4B $5B --
Current Portion Of Long-Term Debt $810M $404M $266M $3.6B --
Current Portion Of Capital Lease Obligations $294M $292M $296M $256M --
Other Current Liabilities $4.8B $2M -- -- --
Total Current Liabilities $47.5B $48B $51.7B $58.6B $68.1B
 
Long-Term Debt $6.9B $6.9B $7B $5.9B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $64.5B $64.8B $68.2B $73.8B $84.3B
 
Common Stock $2M $3M $3M $3M $3M
Other Common Equity Adj -$1.7B -$899M -$812M -$989M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $487M $366M $371M $380M $1.2B
Total Equity -$787M -$2.1B -$1.7B -$2.7B -$99M
 
Total Liabilities and Equity $63.7B $62.7B $66.5B $71.1B $84.2B
Cash and Short Terms $3.2B $2.8B $2B $1.3B $3.1B
Total Debt $7.3B $7.3B $7.1B $7.1B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.3B $941M $3.7B $3.2B $3.5B
Depreciation & Amoritzation $1.2B $1B $857M $635M $636M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1B -$1.8B -$1.1B -$3B -$3.9B
Change in Inventories -$2.3B -$1.2B -$1.3B -$1.3B -$2.3B
Cash From Operations $4.5B $4.4B $5.2B $4.3B $6.1B
 
Capital Expenditures $641M $535M $558M $687M $859M
Cash Acquisitions $35M $6M $867M $272M $24M
Cash From Investing -$415M -$89M -$542M -$1.1B -$733M
 
Dividends Paid (Ex Special Dividend) $276M $277M $292M $314M $345M
Special Dividend Paid
Long-Term Debt Issued $6.8B $11.7B $9.4B $21B $15.6B
Long-Term Debt Repaid -$7.4B -$12.8B -$9.7B -$20.9B -$15.6B
Repurchase of Common Stock $770M $3.5B $3.6B $3B $3.1B
Other Financing Activities -$227M -$1.6B -$324M -$175M -$554M
Cash From Financing -$1.7B -$6.3B -$4.4B -$3.3B -$4B
 
Beginning Cash (CF) $6.4B $3.9B $4.7B $4.6B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$1.9B $274M -$94M $1.4B
Ending Cash (CF) $8.7B $2.1B $5B $4.5B $7.3B
 
Levered Free Cash Flow $3.9B $3.9B $4.6B $3.6B $5.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39M $1.1B $630M $928M $1.3B
Depreciation & Amoritzation $231M $205M $37M $153M $188M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $386M -$310M -$1.1B -$565M $166M
Change in Inventories -$495M -$737M -$35M $176M -$899M
Cash From Operations $1.4B $1.7B $254M -$2.4B $1.2B
 
Capital Expenditures $101M $154M $154M $196M $175M
Cash Acquisitions $2M $833M $6M $2M $23M
Cash From Investing -$115M -$414M -$180M -$136M -$269M
 
Dividends Paid (Ex Special Dividend) $72M $77M $83M $92M $101M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $622M $1.5B $2.8B $4.5B --
Long-Term Debt Repaid -$260M -$791M -$3.2B -$2.1B --
Repurchase of Common Stock $714M $2B $842M $827M $680M
Other Financing Activities -$77M -$56M $720M -$218M --
Cash From Financing -$438M -$1.4B -$622M $1.3B -$2B
 
Beginning Cash (CF) $3.2B $2.8B $2B $1.3B $3.1B
Foreign Exchange Rate Adjustment $17M -$9M $7M -$22M $7M
Additions / Reductions $841M -$180M -$541M -$1.2B -$1.1B
Ending Cash (CF) $4B $2.6B $1.4B $17M $2B
 
Levered Free Cash Flow $1.3B $1.5B $100M -$2.6B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $3B $3.2B $3B $4.6B
Depreciation & Amoritzation $1.1B $835M $702M $645M $684M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.3B -$2.1B -$3.2B -$2.7B -$2B
Change in Inventories -$1.9B -$1.7B -$1.5B -$2B -$3.2B
Cash From Operations $4.9B $4.7B $3.5B $2.5B $10.5B
 
Capital Expenditures $594M $531M $600M $850M $838M
Cash Acquisitions $8M $856M $17M -- $3.4B
Cash From Investing -$477M -$115M -$739M -$1.1B -$4.1B
 
Dividends Paid (Ex Special Dividend) $273M $287M $308M $336M $371M
Special Dividend Paid
Long-Term Debt Issued -- $9.1B $13.6B $27.1B --
Long-Term Debt Repaid -$5.9B -$8.8B -$14.3B -$24.9B --
Repurchase of Common Stock $2.2B $5B $2.5B $3.5B $2.4B
Other Financing Activities -$1.6B -$369M -$167M -$519M --
Cash From Financing -$4.8B -$5.2B -$3.6B -$2.1B -$4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$358M -$526M -$795M -$701M $1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3B $4.2B $2.9B $1.6B $9.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $882M $2.9B $2.3B $2.2B $3.2B
Depreciation & Amoritzation $796M $630M $475M $485M $533M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.9B -$2.2B -$4.3B -$4.1B -$2.1B
Change in Inventories -$1.7B -$2.2B -$2.4B -$3.1B -$4.1B
Cash From Operations $1.5B $1.8B $167M -$1.7B $2.7B
 
Capital Expenditures $380M $376M $418M $581M $560M
Cash Acquisitions $6M $856M $6M $2M $3.4B
Cash From Investing -$272M -$298M -$495M -$509M -$3.9B
 
Dividends Paid (Ex Special Dividend) $206M $216M $232M $254M $280M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $1.6B $5.8B $11.9B $2B
Long-Term Debt Repaid -$4.9B -$895M -$5.5B -$9.5B --
Repurchase of Common Stock $2B $3.5B $2.3B $2.8B $2.1B
Other Financing Activities -$1.5B -$309M -$152M -$496M -$165M
Cash From Financing -$4.3B -$3.2B -$2.4B -$1.1B -$1.8B
 
Beginning Cash (CF) $8.2B $8B $7.1B $6.1B $9.8B
Foreign Exchange Rate Adjustment $35M $15M $6M -$21M $31M
Additions / Reductions -$3B -$1.6B -$2.7B -$3.3B -$2.9B
Ending Cash (CF) $5.2B $6.4B $4.5B $2.8B $7B
 
Levered Free Cash Flow $1.2B $1.5B -$251M -$2.2B $2.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock