Cardinal Health Reports Fourth Quarter and Full Year Results for Fiscal Year 2019

DUBLIN, Ohio, Aug. 8, 2019 /PRNewswire/ -- Cardinal Health (NYSE: CAH) today reported fourth quarter fiscal year 2019 revenues of $37.4 billion, an increase of 6 percent from the fourth quarter last year. GAAP operating earnings were $307 million and non-GAAP operating earnings were $507 million in the quarter. GAAP diluted earnings per share (EPS) for the fourth quarter were $0.65, while non-GAAP diluted EPS were $1.11.

Fiscal 2019 revenues were $145.5 billion, an increase of 6 percent from fiscal 2018. GAAP operating earnings were $2.1 billion and non-GAAP operating earnings were $2.4 billion for the year. GAAP diluted EPS for fiscal year 2019 were $4.53, while non-GAAP diluted EPS were $5.28.

"The fourth quarter capped off a year of progress for Cardinal Health," said Mike Kaufmann, CEO of Cardinal Health. "During fiscal 2019, we delivered on our overall commitments and made significant strides on key initiatives that position us for growth in an evolving healthcare environment. While we still have work to do, we look forward to building on this foundation in the coming year and continuing to enhance the value we provide to our customers and their patients."

Q4 and full year FY19 summary


                                 
       
         Q4 FY19   
        
          Q4 FY18            Y/Y   
         
           FY19       
         
           FY18                 Y/Y




            Revenue               
       $37.4 billion    
        $35.3 billion           6%     
         $145.5 billion     
         $136.8 billion              6%

    ---




            Operating
    earnings/(loss)
                                    
       $307 million   
        $(1.1) billion  
      N.M.           
         $2.1 billion       
         $126 million    
       N.M.

    ---


            Non-GAAP               
       $507 million     
        $465 million           9%       
         $2.4 billion       
         $2.6 billion            (9)%
    operating earnings

    ---




            Net earnings/(loss)
    attributable to
    Cardinal Health, Inc.           
       $194 million   
        $(1.2) billion  
      N.M.           
         $1.4 billion       
         $256 million    
       N.M.

    ---


            Non-GAAP net           
       $334 million     
        $315 million           6%       
         $1.6 billion       
         $1.6 billion              1%
    earnings
    attributable to
    Cardinal Health, Inc.

    ---




            Diluted EPS                       $0.65                $(3.76)  
      N.M.                        $4.53                     $0.81    
        N.M.
    attributable to
    Cardinal Health, Inc.

    ---


            Non-GAAP diluted                  $1.11                  $1.01           10%                    $5.28                     $5.00              6%
    EPS attributable to
    Cardinal Health, Inc.

    ---

Fiscal year 2019 GAAP results included a pre-tax gain of $508 million from the divestiture of the company's naviHealth business. Fiscal 2018 GAAP results included a $1.4 billion goodwill impairment taken in the fourth fiscal quarter related to the Medical segment and transitional tax benefits of $936 million due to the enactment of the U.S. Tax Cuts and Jobs Act ("U.S. tax reform").

Tax rate

During the fourth quarter of 2019 and 2018, GAAP effective tax rates were 18.4 percent and 1.8 percent, respectively. In fiscal years 2019 and 2018, GAAP effective tax rates were 22.1 percent and 213.8 percent, respectively. The fiscal year 2018 GAAP fourth quarter and full year effective tax rates were adversely impacted by the non-deductible Medical segment goodwill impairment. Additionally, the fiscal year 2018 GAAP effective tax rate benefitted from transitional tax benefits of $936 million due to the enactment of U.S. tax reform. The fiscal year 2019 GAAP fourth quarter effective tax rate was unfavorably impacted by net discrete items whereas the fiscal year 2018 GAAP fourth quarter effective tax rate was favorably impacted by net discrete items.

During the fourth quarter of 2019 and 2018, non-GAAP effective tax rates were 23.7 percent and 11.8 percent, respectively. In fiscal years 2019 and 2018, non-GAAP effective tax rates were 22.1 percent and 29.3 percent, respectively. Fiscal 2019 GAAP and non-GAAP effective tax rates were favorably impacted by the full benefit of the lower U.S. federal income tax rate due to U.S. tax reform. The fiscal year 2019 non-GAAP fourth quarter effective tax rate was unfavorably impacted by net discrete items whereas the fiscal year 2018 non-GAAP fourth quarter effective tax rate was favorably impacted by net discrete items.

Segment results

Pharmaceutical segment

Fourth quarter revenue for the Pharmaceutical segment increased 6 percent to $33.4 billion due to sales growth from Pharmaceutical Distribution and Specialty Solutions customers.

Pharmaceutical segment profit increased 7 percent to $447 million in the fourth quarter, which reflects the positive impact from Specialty Solutions and a higher contribution from brand sales and mix, partially offset by the company's generics program performance.


                       
        
           Q4 FY19 
        
           Q4 FY18 Y/Y 
         
             FY19   
         
             FY18    Y/Y




       Revenue          
        $33.4 billion   
        $31.5 billion  6%   
         $129.9 billion   
         $121.2 billion   7%

    ---

        Segment profit    
        $447 million    
        $416 million  7%     
         $1.8 billion     
         $2.0 billion (8)%

    ---

Medical segment

Fourth quarter revenue for the Medical segment increased 1 percent to $4.0 billion due to growth from existing customers, partially offset by the divestiture of the naviHealth business.

Medical segment profit decreased by 15 percent to $97 million in the fourth quarter, driven by the performance of Cardinal Health Brand products, partially offset by the benefits from cost savings initiatives.


                         Q4 FY19        Q4 FY18   Y/Y 
        
             FY19  
        
             FY18    Y/Y



        Revenue  
      $4.0 billion 
     $3.9 billion    1%   
        $15.6 billion   
        $15.6 billion    0%

    ---

         Segment
         profit   
      $97 million 
     $114 million (15)%    
        $576 million    
        $662 million (13)%

    ---

Outlook

The company does not provide a GAAP EPS outlook because it is unable to reliably forecast most of the items that are excluded from GAAP EPS to calculate non-GAAP EPS. These items could cause EPS to differ materially from non-GAAP EPS. See "Use of Non-GAAP Measures" following the attached schedules for additional explanation.

The company's fiscal year 2020 guidance range for non-GAAP diluted earnings per share attributable to Cardinal Health, Inc. is $4.85 to $5.10.

The company's guidance for fiscal 2020 includes an anticipated incremental $130 million in cost savings associated with actions intended to optimize and simplify the company's operating model and cost structure. In connection with these cost savings initiatives, the company expects to record restructuring charges in the range of $120 million to $145 million, the majority of which are expected to be expensed in fiscal year 2020. Cardinal Health has targeted achieving more than $500 million in savings within five years, relative to its fiscal 2018 baseline and may incur additional restructuring charges in furtherance of this goal. Restructuring charges are excluded from the company's non-GAAP results.

Recent highlights

    --  Cardinal Health announced that Dean Scarborough, former chairman and CEO
        of Avery Dennison, and John Weiland, former vice chairman, president and
        COO of C.R. Bard, Inc., will join the board of directors effective
        September 1.
    --  Cardinal Health announced that Stephen Mason, president of the company's
        Cardinal Health at-Home Solutions business, is being promoted to CEO of
        Cardinal Health's Medical segment effective August 16.
    --  Cardinal Health announced that David Evans joined Cardinal Health on
        July 29 and will become interim CFO, effective September 1, as the
        company conducts its external search for a permanent CFO. David most
        recently served as executive vice president and CFO of Battelle Memorial
        Institute, and previously served as executive vice president and CFO of
        Scotts Miracle-Gro.
    --  Cardinal Health board of directors approved a quarterly dividend of
        $0.4811 per share. The dividend will be payable on October 15, 2019 to
        shareholders of record at the close of business on October 1, 2019.
    --  As part of the company's Opioid Action Program, the Cardinal Health
        Foundation awarded nearly $1 million in additional grants to state
        pharmacy associations and colleges of pharmacy to support best
        strategies for prescribing practices.

FY19 awards and recognition highlights

    --  Named to the Human Rights Campaign (HRC) Best Places to Work for LGBT
        Equality for the eleventh consecutive year based on ratings in HRC's
        2019 Corporate Equality Index
    --  Recognized by Becker's Healthcare as one of the 150 Top Places to Work
        in Healthcare in 2019 for the fifth consecutive year
    --  Earned distinction as a 2019 "Top 70 Companies for Executive Women" by
        the National Association for Female Executives for the eighth
        consecutive year

Webcast

Cardinal Health will host a webcast today at 8:30 a.m. Eastern to discuss fourth quarter and year end results. To access the webcast and corresponding slide presentation, go to the Investor Relations page at ir.cardinalhealth.com. No access code is required.

Presentation slides and a webcast replay will be available on the Cardinal Health website at ir.cardinalhealth.com until August 7, 2020.

Upcoming webcasted investor events

    --  Morgan Stanley 17th Annual Global Healthcare Conference on Wednesday,
        September 11 at 8:45 a.m. Eastern in New York City

About Cardinal Health
Cardinal Health, Inc. is a global, integrated healthcare services and products company, providing customized solutions for hospitals, healthcare systems, pharmacies, ambulatory surgery centers, clinical laboratories and physician offices worldwide. The company enhances supply chain efficiency for clinically proven medical products, pharmaceuticals and cost-effective solutions. To combat prescription drug misuse, the Cardinal Health Foundation and its education partners created Generation Rx, a national drug prevention education and awareness program. The Foundation actively supports an array of other solutions, including efforts to reduce opioid prescribing, promote drug take back and safe disposal and expand collaborative community work.

Cardinal Health is backed by nearly 100 years of experience with operations in nearly 46 countries. For more information, visit cardinalhealth.com. Follow us on Twitter, Facebook and LinkedIn.

(1)GAAP refers to U.S. generally accepted accounting principles. This news release includes GAAP financial measures as well as non-GAAP financial measures, which are financial measures not calculated in accordance with GAAP. See "Use of Non-GAAP Measures" following the attached schedules for definitions of the non-GAAP financial measures presented in this news release and see the attached schedules for reconciliations of the differences between the non-GAAP financial measures and their most directly comparable GAAP financial measures.

Cardinal Health uses its website as a channel of distribution for material company information. Important information, including news releases, financial information, earnings and analyst presentations, and information about upcoming presentations and events is routinely posted and accessible on the Investor Relations page at ir.cardinalhealth.com. In addition, the website allows investors and other interested persons to sign up automatically to receive e-mail alerts when the company posts news releases, SEC filings and certain other information on its website.

Cautions Concerning Forward-Looking Statements

This release contains forward-looking statements addressing expectations, prospects, estimates and other matters that are dependent upon future events or developments. These statements may be identified by words such as "expect," "anticipate," "intend," "plan," "believe," "will," "should," "could," "would," "project," "continue," "likely," and similar expressions, and include statements reflecting future results or guidance, statements of outlook and various accruals and estimates. These matters are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. These risks and uncertainties include competitive pressures in Cardinal Health's various lines of business; the amount or rate of generic deflation and our ability to offset generic deflation and maintain other financial and strategic benefits through our generic sourcing venture with CVS Health and other components of our generics pharmaceutical program; risks associated with the distribution of opioids, including potential financial impact associated with the outcome of the ongoing lawsuits and investigations by certain governmental and regulatory authorities as well as private plaintiffs and potential reputational or operational harm; our ability to manage uncertainties associated with the pricing of branded pharmaceuticals, including decreased branded inflation and possible branded price reductions; risks associated with our ability to improve the performance of our Medical segment's Cardinal Health Brand Products business; the risk of non-renewal under one or more key customer or supplier arrangements or changes to the pricing or other terms of or level of purchases under those arrangements; uncertainties due to government health care reform including federal health care reform proposals and proposals related to pharmaceutical pricing transparency; changes in the distribution patterns, reimbursement rates, pricing or rebates for health care products and services; risks associated with our cost-savings initiatives, including the possibility that they could result in greater charges or expenses than we anticipate, could fail to achieve the desired efficiencies or strategic outcomes and could have unintended consequences, such as business disruption; and changes in foreign currency rates and the cost of commodities such as oil-based resins, cotton, latex and diesel fuel. Cardinal Health is subject to additional risks and uncertainties described in Cardinal Health's Form 10-K, Form 10-Q and Form 8-K reports and exhibits to those reports. This release reflects management's views as of August 8, 2019. Except to the extent required by applicable law, Cardinal Health undertakes no obligation to update or revise any forward-looking statement.


                                                                                                                                                                                                                                                                       
          
           
                Schedule 1

                                                                                                                                                                                                                                                                                                          ---

                                                                                                                                      
       
                Cardinal Health, Inc. and Subsidiaries
                                                                                                                                  
         Condensed Consolidated Statements of Earnings (Unaudited)




                                                                                                              
       
        Fourth Quarter                                                                    
     
      Fiscal Year



       
                (in millions, except per common share amounts)                            2019                    2018                                 % Change                                2019        2018              % Change

    ---                                                                                                                                                                                                                            ---


       Revenue                                                                                     $
        
         37,353                                                 $
              35,349                         6                                      $
     
     145,534                           $
              136,809          6
                                                                                                                                                                                                                %                                                                                                          %



       Cost of products sold                                                                35,679                              33,614                                                                6                  138,700                              129,628                        7
                                                                                                                                                                                                     %                                                                                   %

    ---                                                                                                                                                                                                                                                                                                     ---


       Gross margin                                                                          1,674                               1,735                                                              (4)                   6,834                                7,181                      (5)

                                                                                                                                                                                                     %                                                                                   %





       
                Operating expenses:



       Distribution, selling, general and administrative expenses                            1,168                               1,270                                                              (8)                   4,480                                4,596                      (3)

                                                                                                                                                                                                     %                                                                                   %



       Restructuring and employee severance                                                     28                                  22                                                             N.M.        125                                  176                     N.M.



       Amortization and other acquisition-related costs                                        153                                 165                                                             N.M.        621                                  707                     N.M.



       Impairments and (gain)/loss on disposal of assets, net(1)                                 3                               1,354                                                             N.M.      (488)                               1,417                     N.M.



       Litigation (recoveries)/charges, net                                                     15                                   4                                                             N.M.         36                                  159                     N.M.

    ---                                                                                                                                                                                                                                                                   ---


       Operating earnings/(loss)                                                               307                             (1,080)                                                            N.M.      2,060                                  126                     N.M.





       Other (income)/expense, net                                                               2                                  29                                                             N.M.         15                                   23                     N.M.



       Interest expense, net                                                                    67                                  78                                                             (14)                     294                                  329                     (11)

                                                                                                                                                                                                     %                                                                                   %



       Loss on extinguishment of debt                                                            -                                                                                               N.M.                                              2                     N.M.

    ---


       Earnings/(loss) before income taxes                                                     238                             (1,187)                                                            N.M.      1,751                                (228)                    N.M.





       Provision for/(benefit from) income taxes                                                44                                (21)                                                            N.M         386                                (487)                    N.M.




       Net earnings/(loss)                                                                     194                             (1,166)                                                            N.M.      1,365                                  259                     N.M.





       Less: Net earnings attributable to noncontrolling interests                               -                                                                                               N.M.        (2)                                 (3)                    N.M.

    ---


       
                Net earnings/(loss) attributable to Cardinal Health, Inc.                         $
        
         194                                                $
              (1,166)                     N.M.                        $
      
      1,363                             $
        256                          N.M.

    ---                                                                                                                                                                                                                                                                                                             ---




       
                Earnings/(loss) per common share attributable to Cardinal Health, Inc.:



       Basic                                                                                         $
        
         0.65                                                 $
              (3.76)                     N.M.                         $
      
      4.55                            $
        0.82                          N.M.



       Diluted                                                                                0.65                              (3.76)                                               (2)          N.M.       4.53                                 0.81                     N.M.





       
                Weighted-average number of common shares outstanding:



       Basic                                                                                   298                                 310                                                                         300                                  313



       Diluted                                                                                 300                                 310                                                (2)                      301                                  315

    ---


                            (1)In conjunction with the
                             preparation of our consolidated
                             financial statements for fiscal
                             year 2018, we performed our
                             annual goodwill impairment
                             test. As part of this annual
                             test, we concluded that a
                             portion of our Medical segment
                             goodwill was impaired,
                             resulting in a non-cash
                             impairment charge of $1.4
                             billion during the fourth
                             quarter of fiscal 2018.


                            (2)Due to the net loss during
                             the fourth quarter of fiscal
                             2018, dilutive potential common
                             shares have not been included
                             in the denominator of the
                             dilutive per share computation
                             due to their antidilutive
                             effect.


                                                                                                                                                                                                               
     
             
          Schedule 2

                                                                                                                                                                                                                                         ---

                                                                                                                    
              
                Cardinal Health, Inc. and Subsidiaries

                                                                                                              
              
                Condensed Consolidated Balance Sheets (Unaudited)





       
                (in millions)                                                                                                                                                      June 30,                 June 30,
                                                                                                                                                                                            2019                      2018

    ---                                                                                                                                                                                                               ---

                                                                                       
              
                Assets



       
                Current assets:



       Cash and equivalents                                                                                                                                                                      $
      
      2,531                           $
       1,763



       Trade receivables, net                                                                                                                                                             8,448                            7,800



       Inventories, net                                                                                                                                                                  12,822                           12,308



       Prepaid expenses and other                                                                                                                                                         1,946                            1,926



       Assets held for sale                                                                                                                                                                   -                             756

    ---


       Total current assets                                                                                                                                                              25,747                           24,553





       Property and equipment, net                                                                                                                                                        2,356                            2,487



       Goodwill and other intangibles, net                                                                                                                                               11,808                           12,229



       Other assets                                                                                                                                                                       1,052                              682




       
                Total assets                                                                                                                                                                $
      
      40,963                          $
       39,951

    ---



                                                      
              
                Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity



       
                Current liabilities:



       Accounts payable                                                                                                                                                                         $
      
      21,535                          $
       19,677



       Current portion of long-term obligations and other short-term borrowings                                                                                                             452                            1,001



       Other accrued liabilities                                                                                                                                                          2,122                            2,002



       Liabilities related to assets held for sale                                                                                                                                            -                             213

    ---


       Total current liabilities                                                                                                                                                         24,109                           22,893





       Long-term obligations, less current portion                                                                                                                                        7,579                            8,012



       Deferred income taxes and other liabilities                                                                                                                                        2,945                            2,975





       Redeemable noncontrolling interests                                                                                                                                                    -                              12





       Total shareholders' equity                                                                                                                                                         6,330                            6,059



       
                Total liabilities, redeemable noncontrolling interests and shareholders' equity                                                                                             $
      
      40,963                          $
       39,951

    ---


                                                                                                                                                                                                                                   
        
               
     Schedule 3

                                                                                                                                                                                                                                                             ---

                                                                                                           
         
                Cardinal Health, Inc. and Subsidiaries

                                                                                                       
     
       Condensed Consolidated Statements of Cash Flows (Unaudited
           )




                                                                                                                                                                Fourth Quarter                          Fiscal Year



       
                (in millions)                                                                                                     2019                                     2018          2019                        2018

    ---                                                                                                                                                                                                                 ---


       
                Cash flows from operating activities:



       Net earnings                                                                                                                            $
              
                194                       $
          (1,166)             $
        
           1,365                $
      259





       Adjustments to reconcile net earnings to net cash provided by operating activities:



       Depreciation and amortization                                                                                                   241                                               253                           1,000                  1,032



       Impairments and loss on sale of other investments                                                                                 1                                                                                3                      6



       Impairments and (gain)/loss on disposal of assets, net                                                                            4                                             1,354                           (488)                 1,417



       Share-based compensation                                                                                                         18                                                21                              82                     85



       Provision for/(benefit from) deferred income taxes                                                                             (83)                                          (1,012)                           (83)               (1,012)



       Provision for bad debts                                                                                                          29                                                24                              88                     74



       Change in fair value of contingent consideration obligation                                                                       -                                                                                                   (2)



       Change in operating assets and liabilities, net of effects from acquisitions and divestitures:



       Increase in trade receivables                                                                                                 (595)                                            (239)                          (751)                 (871)



       Increase in inventories                                                                                                       (206)                                            (346)                          (551)               (1,211)



       Increase in accounts payable                                                                                                  1,018                                               939                           1,864                  2,574



       Other accrued liabilities and operating items, net                                                                            (115)                                              726                             193                    417

    ---


       Net cash provided by operating activities                                                                                       506                                               554                           2,722                  2,768





       
                Cash flows from investing activities:



       Acquisition of subsidiaries, net of cash acquired                                                                              (44)                                                                            (82)               (6,142)



       Additions to property and equipment                                                                                           (136)                                            (138)                          (328)                 (384)



       Purchase of available-for-sale securities and other investments                                                                 (7)                                              (2)                           (18)                   (9)



       Proceeds from sale of available-for-sale securities and other investments                                                         -                                                                               3                     65



       Proceeds from divestitures, net of cash sold, and disposal of property and equipment                                             14                                                                              763                    862

    ---


       Net cash provided by/(used in) investing activities                                                                           (173)                                            (140)                            338                (5,608)





       
                Cash flows from financing activities:



       Payment of contingent consideration obligation                                                                                    -                                             (13)                                                 (35)



       Net change in short-term borrowings                                                                                               -                                                                                                  (50)



       Purchase of noncontrolling interests                                                                                              -                                                                                                 (106)





       Proceeds from long-term obligations, net of issuance costs                                                                        -                                                                                                     3



       Reduction of long-term obligations                                                                                          (1,100)                                            (551)                        (1,102)                 (954)



       Net tax proceeds/(withholdings) from share-based compensation                                                                   (1)                                                                            (14)                   (3)



       Dividends on common shares                                                                                                    (142)                                            (145)                          (577)                 (581)



       Purchase of treasury shares                                                                                                       -                                            (100)                          (600)                 (550)



       Net cash used in financing activities                                                                                       (1,243)                                            (809)                        (2,293)               (2,276)





       Effect of exchange rates changes on cash and equivalents                                                                          3                                              (13)                              1                      4



       Change in cash held for sale                                                                                                      -                                              (4)                                                  (4)





       Net increase/(decrease) in cash and equivalents                                                                               (907)                                            (412)                            768                (5,116)



       Cash and equivalents at beginning of period                                                                                   3,438                                             2,175                           1,763                  6,879




       
                Cash and equivalents at end of period                                                                                    $
              
                2,531                         $
          1,763              $
        
           2,531              $
      1,763

    ---


                                                                                                                                                                                  
           
                
          Schedule 4

                                                                                                                                                                                                                     ---

                                                                                 
         
               Cardinal Health, Inc. and Subsidiaries
                                                                                           
               Segment Information




                                                                                        
             
                Fourth Quarter




                     (in millions)    2019                      2018           
         
               (in millions)                                       2019                                  2018

    ---                                                                                                                                                                        ---


       
                Pharmaceutical                                          
         
             Medical





       
                Revenue                                                 
         
             Revenue



       Amount                              $
         
         33,401                        $
             31,455                             
          Amount                       $
              
             3,956                      $
        3,898



       Growth rate                      6                              6
      %                              
              Growth rate                            1
                                         %                                                                                                                  %                                        14
       %





       
                Segment profit                                          
         
             Segment profit



       Amount                                 $
         
         447                           $
             416                             
          Amount                          $
              
             97                        $
        114



       Growth rate                      7                           (18)
      %                              
              Growth rate                         (15)                                           (17)
                                         %                                                                                                         
            %                                              %



       Segment profit margin         1.34                           1.32
      %                              
              Segment profit margin                      2.45                                            2.92
                                    
        %                                                                                                         
            %                                              %

    ---                                                                                                                                                                                                         ---





                                                                                         
             
                Fiscal Year




                     (in millions)    2019                      2018           
         
               (in millions)                                       2019                                  2018

    ---                                                                                                                                                                        ---


       
                Pharmaceutical                                          
         
             Medical





       
                Revenue                                                 
         
             Revenue



       Amount                             $
         
         129,917                       $
             121,241                             
          Amount                      $
              
             15,633                     $
        15,581



       Growth rate                      7
                                         %                             4
      %                              
              Growth rate                                      %                              15
       %





       
                Segment profit                                          
         
             Segment profit



       Amount                               $
         
         1,834                         $
             1,992                             
          Amount                         $
              
             576                        $
        662



       Growth rate                    (8)                           (9)
      %                              
              Growth rate(1)                         (13)
                                    
        %                                                                                                                  %                                        16
       %



       Segment profit margin         1.41                           1.64
      %                              
              Segment profit margin                      3.68                                            4.25
                                    
        %                                                                                                         
            %                                              %

    ---                                                                                                                                                                                                         ---


                            (1)Segment profit for fiscal
                             year 2018 includes a $64
                             million impact from the
                             roll-out of the inventory
                             fair value step up related
                             to the Patient Recovery
                             acquisition.


                                                                                                                                                                                                                                                                                                                                                              
        
          
     Schedule 5

                                                                                                                                                                                                                                                                                                                                                                                   ---

                                                                                                                                                           
              
                Cardinal Health, Inc. and Subsidiaries
                                                                                                                                                                   
                GAAP / Non-GAAP Reconciliation(1)




                                                                                          Operating    Earnings/        Provision for/


                                                                    Operating               Earnings  (Loss) Before       (Benefit  from)                Net                                  Net                         Effective                                     Diluted


                                                                    Earnings/                 Growth      Income               Income                 Earnings/                           Earnings(2)                        Tax                  Diluted                EPS(2)



       
                (in millions, except per common share amounts)   (Loss)                   Rate        Taxes               Taxes                  (Loss)(2)                           Growth Rate                        Rate                 EPS2,3,4            Growth Rate

    ---                                                                                                                                                                                                                                                                       ---

                                                                                                                                                                    
              
                Fourth Quarter 2019



       
                GAAP                                                       $
        
               307              N.M.                     $
         
               238                                                                        $
        
               44                           $
          
            194                         N.M.    18.4


                                                                                                                                                                                                                                                                                                                                             %            $
         
         0.65                     N.M.

    ---                                                                                                                                                                                                                                                                                                                                                                                         ---


       Restructuring and employee severance                               28                                        28                                           7                                                                   21                                                                  0.07



       Amortization and other acquisition-related costs                  153                                       153                                          35                                                                  118                                                                  0.39



       Impairments and (gain)/loss on disposal of assets, net              3                                         3                                          15                                                                 (12)                                                               (0.04)



       Litigation (recoveries)/charges, net                               15                                        15                                           3                                                                   12                                                                  0.04



       Transitional tax benefit, net                                       -                                                                                 (1)                                                                   1




       
                Non-GAAP                                                   $
        
               507                 9                                                      $
              
                438                                                       $
        
                103                            $
        
         334                 6      23.7                        $
          
            1.11          10

                                                                                                                                                                                                                                                                                                                                             %
                                                                                                                     %                                                                                                                                                                                                                                %                                                      %

    ---                                                                                                                                                                                                                                                                                                                                                                                                                ---



                                                                                                                                                        
              Fourth Quarter 2018



       GAAP                                                                       $
             (1,080)             N.M.                         $
             (1,187)                                                                            $
             (21)                                $
         (1,166)                        N.M.     1.8
                                                                                                                                                                                                                                                                                                                                             %                  $
       (3.76)                    N.M.

    ---                                                                                                                                                                                                                                                                                                                                                                                         ---


       Restructuring and employee severance                               22                                        22                                         (3)                                                                  25                                                                  0.08



       Amortization and other acquisition-related costs                  165                                       165                                          33                                                                  132                                                                  0.42



       Impairments and (gain)/loss on disposal of assets, net          1,354                                     1,354                                          13                                                                1,341                                                                  4.30



       Litigation (recoveries)/charges, net                                4                                         4                                         (4)                                                                   8                                                                  0.02



       Transitional tax benefit, net                                       -                                                                                  25                                                                 (25)                                                               (0.08)

    ---


       Non-GAAP                                                                       $
             465              (27)
                                                                                                                                                                                                                                                                                                                                             %        %                                                      %
                                                                                                                     %                                                                  $
              358                                                               $
              43                                   $
       315              (24)     11.8                                 $
          1.01        (23)

    ---                                                                                                                                                                                                                                                                                                                                                                                                                ---





                                                                                                                                                    
             
                Fiscal Year 2019



       
                GAAP                                                     $
        
               2,060              N.M.                   $
         
               1,751                                                                       $
        
               386                         $
          
            1,363                         N.M.    22.1


                                                                                                                                                                                                                                                                                                                                             %            $
         
         4.53                     N.M.

    ---                                                                                                                                                                                                                                                                                                                                                                                         ---


       Restructuring and employee severance                              125                                       125                                          32                                                                   93                                                                  0.31



       Amortization and other acquisition-related costs                  621                                       621                                         148                                                                  473                                                                  1.57



       Impairments and (gain)/loss on disposal of assets, net          (488)                                    (488)                                      (113)                                                               (375)                                                               (1.25)



       Litigation (recoveries)/charges, net                               36                                        36                                          10                                                                   26                                                                  0.09



       Transitional tax benefit, net                                       -                                                                                 (9)                                                                   9                                                                  0.03




       
                Non-GAAP                                                 $
        
               2,353               (9)                                                   $
              
                2,044                                                       $
        
                453                          $
        
         1,589                 1      22.1                        $
          
            5.28           6

                                                                                                                                                                                                                                                                                                                                             %
                                                                                                                     %                                                                                                                                                                                                                                %                                                      %

    ---                                                                                                                                                                                                                                                                                                                                                                                                                ---



                                                                                                                                                          
              Fiscal Year 2018



       GAAP                                                                           $
             126              (94)                                                                $
              (228)                                                           $
              (487)                                  $
       256              (80)    213.8
                                                                                                                                                                                                                                                                                                                                             %                                                               %
                                                                                                                     %                                                                                                                                                                                                                                %                                 $
         0.81        (80)

    ---                                                                                                                                                                                                                                                                                                                                                                                                                ---


       Restructuring and employee severance                              176                                       176                                          25                                                                  151                                                                  0.48



       Amortization and other acquisition-related costs                  707                                       707                                         176                                                                  531                                                                  1.69



       Impairments and (gain)/loss on disposal of assets, net          1,417                                     1,417                                        (44)                                                               1,461                                                                  4.64



       Litigation (recoveries)/charges, net                              159                                       159                                          48                                                                  111                                                                  0.35



       Loss on extinguishment of debt                                      -                                        2                                           1                                                                    1



       Transitional tax benefit, net                                       -                                                                                 936                                                                (936)                                                               (2.97)

    ---


       Non-GAAP                                                                     $
             2,585               (7)
                                                                                                                                                                                                                                                                                                                                             %        %                                                      %
                                                                                                                     %                                                                $
              2,233                                                              $
              655                                 $
       1,575               (9)     29.3                                 $
          5.00         (7)

    ---                                                                                                                                                                                                                                                                                                                                                                                                                ---


                  (1)For more information on these
                   measures, refer to the Use of Non-
                   GAAP Measures and Definitions
                   schedules.


                  (2)attributable to Cardinal Health,
                   Inc.


                                 (3)GAAP diluted EPS for the three
                                  months ended June 30, 2019 compared
                                  to the prior year period was
                                  favorably impacted by the fourth
                                  quarter 2018 goodwill impairment
                                  charge related to our Medical
                                  segment. GAAP diluted EPS for
                                  fiscal year 2019 compared to the
                                  prior year period was favorably
                                  impacted by the fourth quarter 2018
                                  goodwill impairment charge related
                                  to our Medical segment, offset by
                                  the gain in fiscal 2019 of $508
                                  million ($378 million after-tax)
                                  related to the naviHealth
                                  divestiture and the fiscal 2018
                                  transitional benefit from the
                                  enactment of the U.S. Tax Cuts and
                                  Jobs Act.


                  4Fourth quarter fiscal 2018 GAAP
                   diluted loss per share is
                   calculated using a weighted average
                   of 310 million common shares and
                   excludes dilutive securities from
                   the denominator due to their anti-
                   dilutive effects resulting from our
                   GAAP net loss for the quarter.
                   Fourth quarter fiscal 2018 non-
                   GAAP diluted EPS and the EPS impact
                   from the GAAP to non-GAAP per
                   share reconciling items are
                   calculated using a weighted average
                   of 312 million common shares, which
                   includes potentially dilutive
                   securities. The inclusion of
                   approximately 2 million dilutive
                   shares in the GAAP to non-GAAP per
                   share reconciling items has a $0.02
                   impact on our non-GAAP EPS
                   calculation.




     The sum of the components may not
      equal the total due to rounding.


     We generally apply varying tax rates
      depending on the item's nature and
      tax jurisdiction where it is
      incurred.

Cardinal Health, Inc. and Subsidiaries

Use of Non-GAAP Measures

This earnings release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP").

In addition to analyzing our business based on financial information prepared in accordance with GAAP, we use these non-GAAP financial measures internally to evaluate our performance, evaluate the balance sheet, engage in financial and operational planning, and determine incentive compensation because we believe that these measures provide additional perspective on and, in some circumstances are more closely correlated to, the performance of our underlying, ongoing business. We provide these non-GAAP financial measures to investors as supplemental metrics to assist readers in assessing the effects of items and events on our financial and operating results on a year-over-year basis and in comparing our performance to that of our competitors. However, the non-GAAP financial measures that we use may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. The non-GAAP financial measures disclosed by us should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements set forth below should be carefully evaluated.

Exclusions from Non-GAAP Financial Measures

Management believes it is useful to exclude the following items from the non-GAAP measures presented in this earnings release for its own and for investors' assessment of the business for the reasons identified below:

    --  LIFO charges and credits are excluded because the factors that drive
        last-in first-out ("LIFO") inventory charges or credits, such as
        pharmaceutical manufacturer price appreciation or deflation and year-end
        inventory levels (which can be meaningfully influenced by customer
        buying behavior immediately preceding our fiscal year-end), are largely
        out of our control and cannot be accurately predicted. The exclusion of
        LIFO charges and credits from non-GAAP metrics facilitates comparison of
        our current financial results to our historical financial results and to
        our peer group companies' financial results.
    --  State opioid assessment related to prior fiscal years is the portion of
        the New York State assessment under the Opioid Stewardship Act for
        prescription opioid medications that were sold or distributed in periods
        prior to fiscal 2019. This portion was excluded from non-GAAP financial
        measures because it related to sales in prior fiscal years and inclusion
        would have obscured analysis of the current fiscal year results of our
        underlying, ongoing business. Additionally, while the New York law would
        have required us to make payments on an ongoing basis, the portion of
        the assessment related to sales in periods prior to fiscal 2019 was
        contemplated to be a one-time, nonrecurring item. In December 2018, this
        assessment was declared to be unconstitutional and, as such, the charge
        we incurred in the three months ended September 30, 2018 was reversed
        during the three months ended December 31, 2018.
    --  Restructuring and employee severance costs are excluded because they are
        not part of the ongoing operations of our underlying business.
    --  Amortization and other acquisition-related costs, which include
        transaction costs, integration costs, and changes in the fair value of
        contingent consideration obligations, are excluded because they are not
        part of the ongoing operations of our underlying business and to
        facilitate comparison of our current financial results to our historical
        financial results and to our peer group companies' financial results.
        Additionally, costs for amortization of acquisition-related intangible
        assets are non-cash amounts, which are variable in amount and frequency
        and are significantly impacted by the timing and size of acquisitions,
        so their exclusion facilitates comparison of historical, current and
        forecasted financial results. We also exclude other acquisition-related
        costs, which are directly related to an acquisition but do not meet the
        criteria to be recognized on the acquired entity's initial balance sheet
        as part of the purchase price allocation. These costs are also
        significantly impacted by the timing, complexity and size of
        acquisitions.
    --  Impairments and gain or loss on disposal of assets are excluded because
        they do not occur in or reflect the ordinary course of our ongoing
        business operations and are inherently unpredictable in timing and
        amount, and in the case of impairments, are non-cash amounts, so their
        exclusion facilitates comparison of historical, current and forecasted
        financial results.
    --  Litigation recoveries or charges, net are excluded because they often
        relate to events that may have occurred in prior or multiple periods, do
        not occur in or reflect the ordinary course of our business and are
        inherently unpredictable in timing and amount.
    --  Loss on extinguishment of debt is excluded because it does not typically
        occur in the normal course of business and may obscure analysis of
        trends and financial performance. Additionally, the amount and frequency
        of this type of charge is not consistent and is significantly impacted
        by the timing and size of debt extinguishment transactions.
    --  Transitional tax benefit, net related to the Tax Cuts and Jobs Act is
        excluded because it results from the one-time impact of a very
        significant change in the U.S. federal corporate tax rate and, due to
        the significant size of the benefit, obscures analysis of trends and
        financial performance. The transitional tax benefit includes the initial
        estimate and subsequent adjustments for the re-measurement of deferred
        tax assets and liabilities due to the reduction of the U.S. federal
        corporate income tax rate and the repatriation tax on undistributed
        foreign earnings.

The tax effect for each of the items listed above, other than the transitional tax benefit item, is determined using the tax rate and other tax attributes applicable to the item and the jurisdiction(s) in which the item is recorded. The gross, tax and net impact of each item are presented with our GAAP to non-GAAP reconciliations.

Forward Looking Non-GAAP Measures

In this document, the Company presents certain forward-looking non-GAAP metrics. The Company does not provide outlook on a GAAP basis because changes in the items that the Company excludes from GAAP to calculate the comparable non-GAAP measure can be dependent on future events that are less capable of being controlled or reliably predicted by management and are not part of the Company's routine operating activities. Additionally, management does not forecast many of the excluded items for internal use and therefore cannot create or rely on outlook done on a GAAP basis.

The timing and amount of any of the items excluded from GAAP to calculate non-GAAP could significantly impact the Company's fiscal 2019 GAAP results. Over the past five years, the excluded items have lowered the Company's EPS from $0.75 to $4.19, which includes a goodwill impairment charge of $4.36 per share related to our Medical segment that we recognized in fiscal 2018. The excluded items for fiscal 2019 increased the Company's EPS by $0.75, which includes a $508 million gain ($378 million after-tax) related to the naviHealth divestiture.

Definitions

Growth rate calculation: growth rates in this earnings release are determined by dividing the difference between current-period results and prior-period results by prior-period results.

Non-GAAP operating earnings: operating earnings excluding (1) LIFO charges/(credits), (2) state opioid assessment related to prior fiscal years, (3) restructuring and employee severance, (4) amortization and other acquisition-related costs, (5) impairments and (gain)/loss on disposal of assets, and (6) litigation (recoveries)/charges, net.

Non-GAAP earnings before income taxes: earnings before income taxes excluding (1) LIFO charges/(credits), (2) state opioid assessment related to prior fiscal years, (3) restructuring and employee severance, (4) amortization and other acquisition-related costs, (5) impairments and (gain)/loss on disposal of assets, (6) litigation (recoveries)/charges, net, and (7) loss on extinguishment of debt.

Non-GAAP effective tax rate: provision for income taxes adjusted for (1) LIFO charges/(credits), (2) state opioid assessment related to prior fiscal years, (3) restructuring and employee severance, (4) amortization and other acquisition-related costs, (5) impairments and (gain)/loss on disposal of assets, (6) litigation (recoveries)/charges, net, (7) loss on extinguishment of debt, and (8) transitional tax benefit, (net) divided by (earnings before income taxes adjusted for the first seven items).

Non-GAAP net earnings attributable to Cardinal Health, Inc.: net earnings attributable to Cardinal Health, Inc. excluding (1) LIFO charges/(credits), (2) state opioid assessment related to prior fiscal years, (3) restructuring and employee severance, (4) amortization and other acquisition-related costs, (5) impairments and (gain)/loss on disposal of assets, (6) litigation (recoveries)/charges, net, (7) loss on extinguishment of debt, each net of tax, and (8) transitional tax benefit, net.

Non-GAAP diluted EPS attributable to Cardinal Health, Inc.: non-GAAP net earnings attributable to Cardinal Health, Inc. divided by diluted weighted-average shares outstanding.

View original content to download multimedia:http://www.prnewswire.com/news-releases/cardinal-health-reports-fourth-quarter-and-full-year-results-for-fiscal-year-2019-300898728.html

SOURCE Cardinal Health