Analysis of Operating Leases
An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.
Present Value of Future Operating Lease Payments (before Adoption of FASB Topic 842)
McKesson Corp., future operating lease payments (before adoption of FASB Topic 842)
US$ in millions
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
1 Weighted-average interest rate for McKesson Corp. debt
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.86% |
|---|---|---|---|---|
| 2017 | 363) | 2017 | 363) | 350) |
| 2018 | 309) | 2018 | 309) | 286) |
| 2019 | 252) | 2019 | 252) | 225) |
| 2020 | 209) | 2020 | 209) | 180) |
| 2021 | 168) | 2021 | 168) | 139) |
| 2022 and thereafter | 669) | 2022 | 168) | 134) |
| 2023 | 168) | 129) | ||
| 2024 | 168) | 124) | ||
| 2025 | 165) | 117) | ||
| Total: | 1,970) | 1,970) | 1,684) |
Based on: 10-K (reporting date: 2016-03-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.53% |
|---|---|---|---|---|
| 2016 | 316) | 2016 | 316) | 305) |
| 2017 | 271) | 2017 | 271) | 253) |
| 2018 | 219) | 2018 | 219) | 197) |
| 2019 | 170) | 2019 | 170) | 148) |
| 2020 | 140) | 2020 | 140) | 118) |
| 2021 and thereafter | 650) | 2021 | 140) | 114) |
| 2022 | 140) | 110) | ||
| 2023 | 140) | 106) | ||
| 2024 | 140) | 102) | ||
| 2025 | 90) | 64) | ||
| Total: | 1,766) | 1,766) | 1,517) |
Based on: 10-K (reporting date: 2015-03-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.56% |
|---|---|---|---|---|
| 2015 | 358) | 2015 | 358) | 346) |
| 2016 | 299) | 2016 | 299) | 279) |
| 2017 | 246) | 2017 | 246) | 221) |
| 2018 | 193) | 2018 | 193) | 168) |
| 2019 | 168) | 2019 | 168) | 141) |
| 2020 and thereafter | 806) | 2020 | 168) | 136) |
| 2021 | 168) | 132) | ||
| 2022 | 168) | 127) | ||
| 2023 | 168) | 123) | ||
| 2024 | 134) | 94) | ||
| Total: | 2,070) | 2,070) | 1,767) |
Based on: 10-K (reporting date: 2014-03-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 4.16% |
|---|---|---|---|---|
| 2014 | 213) | 2014 | 213) | 204) |
| 2015 | 165) | 2015 | 165) | 152) |
| 2016 | 118) | 2016 | 118) | 104) |
| 2017 | 90) | 2017 | 90) | 76) |
| 2018 | 63) | 2018 | 63) | 51) |
| 2019 and thereafter | 202) | 2019 | 63) | 49) |
| 2020 | 63) | 47) | ||
| 2021 | 63) | 45) | ||
| 2022 | 13) | 9) | ||
| Total: | 851) | 851) | 740) |
Based on: 10-K (reporting date: 2013-03-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 5.46% |
|---|---|---|---|---|
| 2013 | 188) | 2013 | 188) | 178) |
| 2014 | 157) | 2014 | 157) | 141) |
| 2015 | 123) | 2015 | 123) | 105) |
| 2016 | 92) | 2016 | 92) | 74) |
| 2017 | 75) | 2017 | 75) | 57) |
| 2018 and thereafter | 233) | 2018 | 75) | 55) |
| 2019 | 75) | 52) | ||
| 2020 | 75) | 49) | ||
| 2021 | 8) | 5) | ||
| Total: | 868) | 868) | 716) |
Based on: 10-K (reporting date: 2012-03-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 5.69% |
|---|---|---|---|---|
| 2012 | 178) | 2012 | 178) | 168) |
| 2013 | 143) | 2013 | 143) | 128) |
| 2014 | 115) | 2014 | 115) | 97) |
| 2015 | 94) | 2015 | 94) | 75) |
| 2016 | 73) | 2016 | 73) | 55) |
| 2017 and thereafter | 241) | 2017 | 73) | 52) |
| 2018 | 73) | 50) | ||
| 2019 | 73) | 47) | ||
| 2020 | 22) | 13) | ||
| Total: | 844) | 844) | 687) |
Based on: 10-K (reporting date: 2011-03-31).
Adjustments to Financial Statements for Operating Leases
McKesson Corp., adjustments to financial statements
US$ in millions
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
1, 2 Equal to total present value of future operating lease payments.
McKesson Corp., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios for Operating Leases (Summary)
McKesson Corp., adjusted financial ratios
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
| Financial ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | McKesson Corp. adjusted total asset turnover ratio improved from 2014 to 2015 and from 2015 to 2016. |
| Adjusted debt to equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | McKesson Corp. adjusted debt to equity ratio improved from 2014 to 2015 and from 2015 to 2016. |
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | McKesson Corp. adjusted ROA improved from 2014 to 2015 and from 2015 to 2016. |
McKesson Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
2016 Calculations
1 Total asset turnover = Revenues ÷ Total assets
= 190,884 ÷ 56,563 = 3.37
2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 190,884 ÷ 58,247 = 3.28
| Activity ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | McKesson Corp. adjusted total asset turnover ratio improved from 2014 to 2015 and from 2015 to 2016. |
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
2016 Calculations
1 Debt to equity = Total debt ÷ Total McKesson Corporation stockholders’ equity
= 8,154 ÷ 8,924 = 0.91
2 Adjusted debt to equity = Adjusted total debt ÷ Total McKesson Corporation stockholders’ equity
= 9,838 ÷ 8,924 = 1.10
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted debt-to-equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | McKesson Corp. adjusted debt-to-equity ratio improved from 2014 to 2015 and from 2015 to 2016. |
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2016-03-31), 10-K (reporting date: 2015-03-31), 10-K (reporting date: 2014-03-31), 10-K (reporting date: 2013-03-31), 10-K (reporting date: 2012-03-31), 10-K (reporting date: 2011-03-31).
2016 Calculations
1 ROA = 100 × Net income attributable to McKesson Corporation ÷ Total assets
= 100 × 2,258 ÷ 56,563 = 3.99%
2 Adjusted ROA = 100 × Net income attributable to McKesson Corporation ÷ Adjusted total assets
= 100 × 2,258 ÷ 58,247 = 3.88%
| Profitability ratio | Description | The company |
|---|---|---|
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | McKesson Corp. adjusted ROA improved from 2014 to 2015 and from 2015 to 2016. |