Exhibit 99

McKESSON CORPORATION
RECAST CONDENSED CONSOLIDATED INCOME INFORMATION BY BUSINESS SEGMENT
(unaudited)
(in millions)

	FY06															FY07
	Q1			Q2			Q3			Q4			FY			Q1			Q2			Q3			Q4			FY
REVENUES
Distribution Solutions
U.S. Pharmaceutical direct distribution and services	$	12,222		$	12,649		$	13,169		$	13,690		$	51,730		$	13,403		$	13,147		$	13,414		$	14,163		$	54,127
U.S. Pharmaceutical sales to customers’ warehouses		6,078			6,199			6,522			6,663			25,462			7,094			6,483			6,836			7,142			27,555
Subtotal		18,300			18,848			19,691			20,353			77,192			20,497			19,630			20,250			21,305			81,682
Canadian pharmaceutical distribution and services		1,487			1,467			1,531			1,425			5,910			1,750			1,651			1,685			1,606			6,692
Medical-Surgical distribution and services		477			508			544			508			2,037			577			580			632			575			2,364
Total Distribution Solutions		20,264			20,823			21,766			22,286			85,139			22,824			21,861			22,567			23,486			90,738
Technology Solutions
Software & software systems		103			109			133			151			496			124			141			139			159			563
Services		299			286			299			313			1,197			326			348			367			469			1,510
Hardware		34			35			42			40			151			41			36			38			51			166
Total Technology Solutions		436			430			474			504			1,844			491			525			544			679			2,239
Revenues	$	20,700		$	21,253		$	22,240		$	22,790		$	86,983		$	23,315		$	22,386		$	23,111		$	24,165		$	92,977
GROSS PROFIT
Distribution Solutions	$	681		$	666		$	744		$	792		$	2,883		$	770		$	769		$	790		$	923		$	3,252
Technology Solutions		215			202			230			247			894			226			255			271			328			1,080
Gross profit	$	896		$	868		$	974		$	1,039		$	3,777		$	996		$	1,024		$	1,061		$	1,251		$	4,332
OPERATING EXPENSES
Distribution Solutions	$	387		$	414		$	432		$	440		$	1,673		$	470		$	448		$	462		$	516		$	1,896
Technology Solutions		165			170			185			200			720			192			206			210			276			884
Corporate		38			58			48			69			213			62			70			71			91			294
Subtotal		590			642			665			709			2,606			724			724			743			883			3,074
Securities Litigation charge (credit), net		52			—			1			(8	)		45			—			(6	)		—			—			(6	)
Operating expenses	$	642		$	642		$	666		$	701		$	2,651		$	724		$	718		$	743		$	883		$	3,068
OTHER INCOME, NET
Distribution Solutions	$	8		$	9		$	10		$	13		$	40		$	13		$	7		$	12		$	7		$	39
Technology Solutions		2			5			2			4			13			2			3			2			3			10
Corporate		17			21			23			25			86			20			22			25			16			83
Other income, net	$	27		$	35		$	35		$	42		$	139		$	35		$	32		$	39		$	26		$	132
OPERATING PROFIT
Distribution Solutions	$	302		$	261		$	322		$	365		$	1,250		$	313		$	328		$	340		$	414		$	1,395
Technology Solutions		52			37			47			51			187			36			52			63			55			206
Operating profit		354			298			369			416			1,437			349			380			403			469			1,601
Corporate		(21	)		(37	)		(25	)		(44	)		(127	)		(42	)		(48	)		(46	)		(75	)		(211	)
Securities Litigation (charge) credit, net		(52	)		—			(1	)		8			(45	)		—			6			—			—			6
Income from continuing operations before interest expense and income taxes	$	281		$	261		$	343		$	380		$	1,265		$	307		$	338		$	357		$	394		$	1,396
Operating profit as a % of revenues
Distribution Solutions		1.49	%		1.25	%		1.48	%		1.64	%		1.47	%		1.37	%		1.50	%		1.51	%		1.76	%		1.54	%
Technology Solutions		11.93	%		8.60	%		9.92	%		10.12	%		10.14	%		7.33	%		9.90	%		11.58	%		8.10	%		9.20	%