Cardinal Health Reports Fourth Quarter and Full Year Results for Fiscal Year 2020

DUBLIN, Ohio, Aug. 6, 2020 /PRNewswire/ -- Cardinal Health (NYSE: CAH) today reported fourth quarter fiscal year 2020 revenues of $36.7 billion, a decrease of 2 percent from the fourth quarter last year. GAAP operating earnings were $270 million and non-GAAP operating earnings were $442 million in the quarter, both of which include an estimated net negative impact of approximately $130 million due to the COVID-19 pandemic. GAAP diluted earnings per share (EPS) were $2.23, which included a pre-tax gain of $579 million related to the divestiture of a minority equity interest. Fourth quarter non-GAAP diluted EPS were $1.04.

Fiscal 2020 revenues were $152.9 billion, an increase of 5 percent from fiscal 2019. GAAP operating loss of $4.1 billion includes a $5.6 billion accrual in the first quarter related to opioid litigation. Non-GAAP operating earnings were $2.4 billion for the year. GAAP diluted loss per share for fiscal year 2020 was $12.61, while non-GAAP diluted EPS were $5.45.

"In fiscal 2020, we delivered on our commitments, grew operating earnings and exceeded our EPS guidance, despite the unprecedented global environment," said Mike Kaufmann, CEO of Cardinal Health. "We play an essential role in healthcare, and I'd like to thank our employees, especially our frontline teams, for their dedication under the challenging circumstances of the past several months. Our strong performance in fiscal 20 and the unwavering commitment of our employees will enable us to manage the complexities ahead, serve our customers and their patients, and continue our growth."

Q4 and full year FY20 summary


                                                 
        
          Q4 FY20  
       
         Q4 FY19              Y/Y   
         
           FY20       
         
           FY19                 Y/Y




            Revenue                               
        $36.7 billion   
       $37.4 billion           (2)%     
         $152.9 billion     
         $145.5 billion              5%

    ---




            Operating earnings/(loss)              
        $270 million    
       $307 million          (12)%     
         $(4.1) billion       
         $2.1 billion    
       N.M.

    ---


            Non-GAAP operating earnings            
        $442 million    
       $507 million          (13)%       
         $2.4 billion       
         $2.4 billion              1%

    ---




            Net earnings/(loss) attributable to    
        $656 million    
       $194 million  
       N.M.          
         $(3.7) billion       
         $1.4 billion    
       N.M.
    Cardinal Health, Inc.

    ---


            Non-GAAP net earnings attributable     
        $305 million    
       $334 million           (9)%       
         $1.6 billion       
         $1.6 billion              1%
    to Cardinal Health, Inc.

    ---




            Effective Tax Rate                                 19.4%               18.4%                                 2.1%(2)                     22.1%

    ---


            Non-GAAP Effective Tax Rate                        26.4%               23.7%                                   25.1%                    22.1%

    ---




            Diluted EPS attributable to                        $2.23                $0.65   
       N.M.                      $(12.61)                    $4.53    
        N.M.
    Cardinal Health, Inc.

    ---


            Non-GAAP diluted EPS attributable                  $1.04                $1.11            (6)%                    $5.45                     $5.28              3%
    to Cardinal Health, Inc.

    ---

COVID-19

The COVID-19 pandemic adversely affected fourth quarter and fiscal year 2020 results. The negative impact was primarily due to the decline in volumes in both segments related to the cancellation or deferral of elective procedures and physician office visits. The company estimates that the COVID-19 pandemic had a net negative impact to both GAAP and non-GAAP operating earnings of approximately $130 million in the fourth quarter and approximately $100 million in fiscal year 2020.

Segment results

Pharmaceutical segment


                          Q4 FY20          Q4 FY19   Y/Y               FY20               FY19  Y/Y



        Revenue  
      $33.2 billion 
      $33.4 billion    0% 
       $137.5 billion 
       $129.9 billion   6%

    ---

         Segment
         profit   
      $359 million  
      $447 million (20)%   
       $1.8 billion   
       $1.8 billion (4)%

    ---

Fourth quarter revenue for the Pharmaceutical segment was flat at $33.2 billion. As expected, this reflects the reduced pharmaceutical demand as a result of the accelerated third quarter sales related to COVID-19.

Pharmaceutical segment profit decreased 20 percent to $359 million in the fourth quarter. This reflects expected COVID-19-related volume declines, which primarily affected Nuclear and Precision Health Solutions, as well as the company's generics program. Pharmaceutical Distribution customer contract renewals also adversely affected segment profit.

Medical segment


                              Q4 FY20         Q4 FY19   Y/Y             FY20             FY19  Y/Y




       Revenue        
     $3.5 billion 
      $4.0 billion (13)% 
      $15.4 billion 
      $15.6 billion (1)%

    ---


       Segment profit 
     $120 million  
      $97 million   24%  
      $663 million  
      $576 million  15%

    ---

Fourth quarter revenue for the Medical segment decreased 13 percent to $3.5 billion due to the adverse effects of cancelled or deferred elective procedures related to COVID-19, primarily on products and distribution.

Medical segment profit increased 24 percent to $120 million in the fourth quarter due to benefits from cost savings initiatives and the beneficial comparison to a supplier-related charge in the prior year. This was partially offset by the adverse effects of COVID-19, primarily on products and distribution.

Fiscal year 2021 outlook(1)

    --  Non-GAAP earnings per share                                   $5.25 -
        $5.65
    --  Interest and other                                                      
        $190M - $215M
    --  Non-GAAP effective tax rate                                       24.0%
        - 26.0%
    --  Diluted weighted average shares outstanding            292M - 296M
    --  Capital expenditures                                                  
        $400M - $450M

Fiscal year 2021 non-GAAP EPS guidance assumes an incremental net headwind related to COVID-19 of a similar year-over-year magnitude as experienced in fiscal 2020. The company expects the adverse impact from the deferral and cancellation of elective procedures and physician office visits to continue, primarily in the first half of the year. The company expects an eventual recovery of elective procedures and physician office visits to pre-COVID-19 levels exiting fiscal 2021. Additionally, demand for personal protective equipment (PPE) products is expected to continue to outpace available supply for the balance of fiscal 2021 due to ongoing global supply challenges. The company anticipates higher costs related to procuring PPE products for customers during the pandemic to be a headwind in fiscal 2021.

The company does not provide forward-looking guidance on a GAAP basis as certain financial information, the probable significance of which cannot be determined, is not available and cannot be reasonably estimated. See "Use of Non-GAAP Measures" following the attached schedules for additional explanation.

Recent highlights

    --  Cardinal Health completed the divestiture of its remaining equity
        interest in naviHealth.
    --  Cardinal Health announced that David Evans, former interim Chief
        Financial Officer of Cardinal Health, joined the board of directors
        effective July 1. Mr. Evans previously served as executive vice
        president and CFO of Battelle Memorial Institute, and as executive vice
        president and CFO of Scotts Miracle-Gro.
    --  Cardinal Health board of directors approved a quarterly dividend of
        $0.4859 per share. The dividend will be payable on October 15, 2020 to
        shareholders of record at the close of business on October 1, 2020.
    --  Cardinal Health was named to the Human Rights Campaign (HRC) Best Places
        to Work for LGBTQ Equality for the twelfth consecutive year based on
        ratings in HRC's 2020 Corporate Equality Index.

Upcoming webcasted investor events

    --  Morgan Stanley 18th Annual Global Healthcare Conference at 11:15 a.m.
        Eastern, Monday, September 14

Webcast

Cardinal Health will host a webcast today at 8:30 a.m. Eastern to discuss fourth quarter and fiscal year 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 until August 5, 2021.

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.

Contacts
Media: Sarah Shew, sarah.shew@cardinalhealth.com and 614.553.3401; Erich Timmerman, erich.timmerman@cardinalhealth.com and 845.239.6690
Investors: Kevin Moran, kevin.moran@cardinalhealth.com and 614.757.7942

(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.

(2)The fiscal year 2020 GAAP effective tax rate was impacted by the assessment of the future deductibility of the $5.6 billion opioid litigation accrual and the sale of our remaining equity interest in naviHealth.

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 email 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 risks arising from the ongoing COVID-19 pandemic and our critical role in the global healthcare supply chain, including the possibility that continued deferrals and cancellations of elective medical procedures will result in a sustained reduction in demand for our products and the possibility that we will not be successful in recouping or offsetting the cost increases to source certain personal protective equipment, or that such cost increases will be larger or more sustained than we currently anticipate, the possibility that we will experience supply disruptions either from new regulations or forced shut downs of distribution or manufacturing facilities; 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 and the risks associated with the ongoing global settlement framework discussions, including the risk that we may fail to reach a settlement agreement or that a final settlement could require us to pay more than we currently anticipate; risks associated with the manufacture and sourcing of certain products, including risks related to our ability and the ability of third-party manufacturers to comply with applicable regulations; our ability to manage uncertainties associated with the pricing of branded pharmaceuticals; and 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. 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 6, 2020. 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)                                                                                                    2020                                           2019                                        % Change                                   2020                           2019                                          % Change

    ---                                                                                                                                                                                                                                                                                                                                                                                    ---


       Revenue                                                                                                                                                               $
              
                36,689                                                               $
              37,353                                              (2)                                                                 $
              
                152,922                           $
              145,534        5
                                                                                                                                                                                                                                                                                                                                            %                                                                                                                                                     %



       Cost of products sold                                                                                                                                        35,099                                                     35,679                                                                        (2)                                     146,054                                                                             138,700                        5
                                                                                                                                                                                                                                                                                                              %                                                                                                                                                      %

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 ---


       Gross margin                                                                                                                                                  1,590                                                      1,674                                                                        (5)
                                                                                                                                                                                                                                                                                                              %                                       6,868                                                                               6,834                                      %





       
                Operating expenses:



       Distribution, selling, general and administrative expenses                                                                                                    1,137                                                      1,168                                                                        (3)                                       4,572                                                                               4,480                        2
                                                                                                                                                                                                                                                                                                              %                                                                                                                                                      %



       Restructuring and employee severance                                                                                                                             42                                                         28                                                                                                      122                                                            125



       Amortization and other acquisition-related costs                                                                                                                129                                                        153                                                                                                      524                                                            621



       Impairments and (gain)/loss on disposal of assets, net (1)                                                                                                        -                                                         3                                                                                                        7                                                          (488)



       Litigation (recoveries)/charges, net (2)                                                                                                                         12                                                         15                                                                                                    5,741                                                             36

    ---


       Operating earnings/(loss)                                                                                                                                       270                                                        307                                                                       (12)
                                                                                                                                                                                                                                                                                                              %                                     (4,098)                                                                              2,060                 
       N.M.





       Other (income)/expense, net                                                                                                                                    (22)                                                         2                                                                                                      (1)                                                            15



       Interest expense, net                                                                                                                                            49                                                         67                                                                       (27)                                         238                                                                                 294                     (19)
                                                                                                                                                                                                                                                                                                              %                                                                                                                                                      %



       Loss on early extinguishment of debt                                                                                                                              7                                                                                                                                                                 16



       Gain on sale of equity interest in naviHealth 4                                                                                                               (579)                                                                                                                                                             (579)



    ---


       Earnings/(loss) before income taxes                                                                                                                             815                                                        238                                                             
              N.M                                     (3,772)                                                                              1,751                 
       N.M.





       Provision for/(benefit from) income taxes (3)                                                                                                                   158                                                         44                                                             
              N.M                                        (79)                                                                                386                 
       N.M.




       Net earnings/(loss)                                                                                                                                             657                                                        194                                                             
              N.M                                     (3,693)                                                                              1,365                 
       N.M.





       Less: Net earnings attributable to noncontrolling interests                                                                                                     (1)                                                                                                                                                               (3)                                                           (2)

    ---


       
                Net earnings/(loss) attributable to Cardinal Health, Inc.                                                                                                   $
              
                656                                                                  $
              194                                   
              N.M                                                                 $
              
                (3,696)                            $
              1,363   
     N.M.

    ---




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



       Basic                                                                                                                                                                   $
              
                2.25                                                                 $
              0.65                                  
              N.M.                                                                 $
              
                (12.61)                             $
              4.55   
     N.M.



       Diluted                                                                                                                                                        2.23                                                       0.65                                                            
              N.M.                                     (12.61)                                               5                                            4.53                   
              N.M.





       
                Weighted-average number of common shares outstanding:



       Basic                                                                                                                                                           292                                            298                                                                                    293                            300



       Diluted                                                                                                                                                         294                                            300                                                                                    293            5                              301





       
                1 During fiscal 2019, we sold our majority interest in naviHealth and recognized a pre-tax gain of $508 million ($378 million after tax).




                     (2) Litigation (recoveries)/charges, net includes a pre-tax charge of $5.63 billion ($5.14 billion after tax) recorded in the first quarter of fiscal 2020 for the estimated liability associated with lawsuits and claims brought against us by states and political subdivisions relating to the distribution of prescription opioid pain medications. In October 2019, we agreed in principle to a global settlement framework with a
                      leadership group of state attorneys general that is designed to resolve all pending and future opioid lawsuits and claims by states and political subdivisions, but not private plaintiffs. The amount of ultimate loss may differ materially from this accrual.




                     3 We recorded a tax benefit of $488 million, which is net of unrecognized tax benefits of $469 million, during fiscal 2020, reflecting our current assessment of the estimated future deductibility of the amount that may be paid under the $5.63 billion accrual taken in connection with the opioid litigation described above. The actual amount of tax benefit related to uncertain tax positions may differ materially from these
                      estimates.





       
                4 In the fourth quarter of fiscal 2020, we recognized a $579 million pre-tax gain ($493 million after tax) in connection with the sale of our remaining equity interest in a partnership that owned 100 percent of naviHealth.





       
                5 Due to the net loss during fiscal 2020, potentially dilutive common shares have not been included in the denominator of the dilutive per share computation due to their anti-dilutive effect.


                                                                                                                  
      
             
          Schedule 2

                                                                                                                                             ---

                                                  
              
               Cardinal Health, Inc. and Subsidiaries


                                            
              
               Condensed Consolidated Balance Sheets (Unaudited)




                     (in millions)                                   June 30,                                        June 30,
                                                                         2020                                             2019

    ---                                                                                                                   ---

                     
              
                Assets


                     Current assets:


        Cash and equivalents                                                     $
              
                2,771                              $
       2,531


        Trade receivables, net                                          8,264                                                   8,448


        Inventories, net                                               13,198                                                  12,822


        Prepaid expenses and
         other                                                          1,707                                                   1,946


        Total current assets                                           25,940                                                  25,747




        Property and
         equipment, net                                                 2,366                                                   2,356


        Goodwill and other
         intangibles, net                                              11,275                                                  11,808


        Other assets                                                    1,185                                                   1,052



                     Total assets                                               $
              
                40,766                             $
       40,963

    ---



                              Liabilities and Shareholders' Equity


                     Current liabilities:


        Accounts payable                                                        $
              
                21,374                             $
       21,535


        Current portion of
         long-term
         obligations and other
         short-term
         borrowings                                                        10                                                     452


        Other accrued
         liabilities                                                    2,231                                                   2,122


        Total current
         liabilities                                                   23,615                                                  24,109




        Long-term
         obligations, less
         current portion                                                6,765                                                   7,579


        Deferred income taxes
         and other liabilities                                          8,594                                                   2,945




        Total shareholders'
         equity                                                         1,792                                                   6,330


                     Total liabilities and
                      shareholders' equity                                      $
              
                40,766                             $
       40,963

    ---


                                                                                                                                                                                                                                     
         
               
     Schedule 3

                                                                                                                                                                                                                                                                ---

                                                                                                           
         
                Cardinal Health, Inc. and Subsidiaries


                                                                                                       
     
       Condensed Consolidated Statements of Cash Flows (Unaudited
           )




                                                                                                                                                                Fourth Quarter               
      
            Fiscal Year



       
                (in millions)                                                                                                     2020                                     2019           2020                        2019

    ---                                                                                                                                                                                                                  ---


       
                Cash flows from operating activities:



       Net earnings/(loss)                                                                                                                     $
              
                657                          $
           194              $
         
           (3,693)              $
      1,365





       Adjustments to reconcile net earnings/(loss) to net cash provided by operating activities:



       Depreciation and amortization                                                                                                   225                                               241                              913                    1,000



       Impairments and loss on sale of other investments                                                                                 -                                                1                                                        3



       Gain on sale of equity interest in naviHealth                                                                                 (579)                                                                            (579)



       Impairments and (gain)/loss on disposal of assets, net                                                                            -                                                4                                7                    (488)



       Loss on early extinguishment of debt                                                                                              7                                                                                16



       Share-based compensation                                                                                                         22                                                18                               90                       82



       Provision for/(benefit from) deferred income taxes                                                                            (961)                                             (83)                           (961)                    (83)



       Provision for bad debts                                                                                                          20                                                29                              106                       88



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



       (Increase)/decrease in trade receivables                                                                                        735                                             (595)                              82                    (751)



       Increase in inventories                                                                                                       (401)                                            (206)                           (409)                   (551)



       Increase/(decrease) in accounts payable                                                                                       (610)                                            1,018                            (162)                   1,864



       Other accrued liabilities and operating items, net                                                                            1,125                                             (115)                           6,550                      193

    ---


       Net cash provided by operating activities                                                                                       240                                               506                            1,960                    2,722





       
                Cash flows from investing activities:



       Acquisition of subsidiaries, net of cash acquired                                                                                 -                                             (44)                                                    (82)



       Additions to property and equipment                                                                                           (136)                                            (136)                           (375)                   (328)



       Purchases of investments                                                                                                        (2)                                              (7)                            (20)                    (18)



       Proceeds from sale of investments                                                                                               880                                                                               886                        3



       Proceeds from divestitures, net of cash sold, and disposal of property and equipment                                              -                                               14                                2                      763

    ---


       Net cash provided by/(used in) investing activities                                                                             742                                             (173)                             493                      338





       
                Cash flows from financing activities:



       Net change in short-term borrowings                                                                                               -                                                                              (2)



       Proceeds from interest rate swap terminations                                                                                   112                                                                               112



       Reduction of long-term obligations, net of issuance costs                                                                     (511)                                          (1,100)                         (1,399)                 (1,102)



       Net tax proceeds/(withholdings) from share-based compensation                                                                    12                                               (1)                               8                     (14)



       Dividends on common shares                                                                                                    (141)                                            (142)                           (569)                   (577)



       Purchase of treasury shares                                                                                                       -                                                                            (350)                   (600)



       Net cash used in financing activities                                                                                         (528)                                          (1,243)                         (2,200)                 (2,293)





       Effect of exchange rates changes on cash and equivalents                                                                       (12)                                                3                             (13)                       1





       Net increase/(decrease) in cash and equivalents                                                                                 442                                             (907)                             240                      768



       Cash and equivalents at beginning of period                                                                                   2,329                                             3,438                            2,531                    1,763



       
                Cash and equivalents at end of period                                                                                    $
              
                2,771                        $
           2,531                $
         
           2,771               $
      2,531

    ---


                                                                                                                                                                                                                                                                     
         
               
          Schedule 4

                                                                                                                                                                                                                                                                                                     ---

                                                                                                                                 
              
                Cardinal Health, Inc. and Subsidiaries


                                                                                                                                          
              
                Segment Information





       
                Fourth Quarter




                     (in millions)                         2020                                             2019                     
              
                (in millions)                                                                2020                            2019

    ---                                                                                                                                                                                                                                                          ---


       
                Pharmaceutical                                                                                              
              
                Medical





       
                Revenue                                                                                                     
              
                Revenue



       Amount                                                     $
              
                33,241                                                $
              33,401                             
              Amount                                          $
            
           3,453                       $
         3,956



       Growth rate                                           -                           %                          6
            %                                      
              Growth rate                                                  (13)
                                                                                                                                                                                                                                        
            %                                  1
         %





       
                Segment profit                                                                                              
              
                Segment profit



       Amount                                                        $
              
                359                                                   $
              447                             
              Amount                                            $
            
           120                          $
         97



       Growth rate                                        (20)                                                      7
            %                                      
              Growth rate                                                    24                                       (15)
                                                     
            %                                                                                                                                                                         
            %                                         %



       Segment profit margin                              1.08                                                    1.34
            %                                      
              Segment profit margin                                               3.49                                    2.45
                                                     
            %                                                                                                                                                                         
            %                                         %

    ---                                                                                                                                                                                                                                                                                         ---




       
                Fiscal Year




                     (in millions)                         2020                                             2019                     
              
                (in millions)                                                                2020                            2019

    ---                                                                                                                                                                                                                                                          ---


       
                Pharmaceutical                                                                                              
              
                Medical





       
                Revenue                                                                                                     
              
                Revenue



       Amount                                                    $
              
                137,495                                               $
              129,917                             
              Amount                                         $
            
           15,444                      $
         15,633



       Growth rate                                           6                                                       7
            %                                      
              Growth rate                                                   (1)
                                                              %                                                                                                                                                                         
            %                                                  %





       
                Segment profit                                                                                              
              
                Segment profit



       Amount                                                      $
              
                1,753                                                 $
              1,834                             
              Amount(1)                                         $
            
           663                         $
         576



       Growth rate                                         (4)                                                    (8)
            %                                      
              Growth rate                                                    15                                       (13)
                                                     
            %                                                                                                                                                                         
            %                                         %



       Segment profit margin                              1.28                                                    1.41
            %                                      
              Segment profit margin                                               4.30                                    3.68
                                                     
            %                                                                                                                                                                         
            %                                         %

    ---                                                                                                                                                                                                                                                                                         ---




       
                1 Medical segment profit for fiscal 2020 does not include $85 million incurred for inventory write-offs and certain remediation and supply disruption costs associated with fiscal 2020 voluntary surgical gown-related recalls.





       The sum of the components and certain computations may reflect rounding adjustments.


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
     
              
     Schedule 5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         ---

                                                                                                                                                                                                                                                                                          
         
            Cardinal Health, Inc. and Subsidiaries


                                                                                                                                                                                                                                                                                            
         
            GAAP / Non-GAAP Reconciliation(1)






                                                                                                                                                  Gross                                                              Operating           Earnings                                                                                              Net                                                  Diluted


                                                                                                                                                  Margin                SG&A(2)                                      Earnings             Before                       Provision for                                                       Earnings(3)          Effective                           EPS(3)


                                                                                                                                 Gross              Growth                Growth              Operating                  Growth             Income                           Income                        Net                                  Growth               Tax             Diluted          Growth



       
                (in millions, except per common share amounts)                                                              Margin              Rate       SG&A(2)          Rate                   Earnings                    Rate             Taxes                              Taxes                      Earnings(3)                         Rate                     Rate         EPS(3)                Rate

    ---                                                                                                                                                                                                                                                                                                                                                                                                   ---

                                                                                                                                                                                                                                                                                     
            
         Fourth Quarter 2020


                                                                                                                            (5)                (3)             (12)       19.4




       
                GAAP                                                                                                               $
     
             1,590   %                                                $
     
                1,137                                                     %                                                                   $
     
                270                                  %      $
     
        815             $
     
        158  $
     
        656      N.M           %               $
        
          2.23       N.M

    ---


       Surgical gown recalls costs                                                                                                 (7)                     3                                                                  (10)                                                                              (10)                                                      (3)                               (7)                      (0.02)



       State opioid assessment related to prior fiscal years                                                                         -                     1                                                                   (1)                                                                               (1)                                                                                        (1)



       Restructuring and employee severance                                                                                          -                                                                                         42                                                                                 42                                                        10                                 32                         0.11



       Amortization and other acquisition-related costs                                                                              -                                                                                        129                                                                                129                                                        32                                 97                         0.33



       Litigation (recoveries)/charges, net                                                                                          -                                                                                         12                                                                                 12                                                         5                                  7                         0.02



       Loss on early extinguishment of debt                                                                                          -                                                                                                                                                                            7                                                         2                                  5                         0.02



       Gain on sale of equity interest in naviHealth                                                                                 -                                                                                                                                                                        (579)                                                     (86)                             (493)                      (1.68)



       Transitional tax benefit, net                                                                                                 -                                                                                                                                                                                                                                   (9)                                 9                         0.03

    ---

                                                                                                                            (5)                (2)             (13)                  (9) 26.4


                                                                                                                                                                                                                                                                                                                                                                                                                                                                            %                                                    %

       
                Non-GAAP                                                                                                           $
     
             1,583   %                                                $
     
                1,141                                                     %                                                                   $
     
                442                                  %      $
     
        415             $
     
        110  $
     
        305                    %               $
        
          1.04       (6)

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 ---

                                                                                                                                                                                                                                                   
           Fourth Quarter 2019



       GAAP                                                                                                                                $
           1,674 (4)                                                    $
              1,168                                                   (8)                                                                       $
              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                                                                                                                            $
           1,674 (4)                                                    $
              1,168                                                   (8)                                                                       $
              507                                  9           $
      438                 $
      103      $
      334        6         23.7
                                                                                                                                                                                                                                                                                                                                                                                                              %                                                             %                                                    %
                                                                                                                                                            %                                                                                                                         %                                                                                                                                                                                                %                       $
       1.11         10

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 ---




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





       
                (2)Distribution, selling, general and administrative expenses.





       
                (3)Attributable to Cardinal Health, Inc.





       The sum of the components and certain computations may reflect rounding adjustments.





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


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
       
          
     Schedule 5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      ---

                                                                                                                                                                                                                                                                                                                                                                                                       
              
                Cardinal Health, Inc. and Subsidiaries


                                                                                                                                                                                                                                                                                                                                                                                                         
              
                GAAP / Non-GAAP Reconciliation(1)




                                                                                                                                                                                                                                                                                                                        Operating                           Earnings/                                                                                       Net



                                                                                                                                                                                 Gross                                                                                                                                    Earnings/                             (Loss)                            Provision for/                                                               Earnings/                                                                                            Diluted


                                                                                                                                                                               Margin                                                             SG&A(2)                           Operating                             (Loss)                              Before                            (Benefit from)                              Net                              (Loss)(3)                           Effective                                                        EPS(3)


                                                                                                                                                Gross                            Growth                                                             Growth                            Earnings/                             Growth                              Income                            Income                           Earnings/                             Growth                               Tax                              Diluted                      Growth



       
                (in millions, except per common share amounts)                                                                             Margin                            Rate                            SG&A(2)                             Rate                              (Loss)                               Rate                               Taxes                             Taxes                           (Loss)(3)                              Rate                                Rate                             EPS3,4                         Rate

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             ---

                                                                                                                                                                                                                                                                                                                                                                                                    
              
                Fiscal Year 2020


                                                                                                                                      2


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    %

       
                GAAP                                                                                                                                $
              
                6,868                                                                                                %                                                  $
              
                4,572                       %                                                                            $
              
                (4,098)                                                           N.M.                 $
        
         (3,772)              $
        
         (79)   $
        
         (3,696)      N.M.       2.1           $
           
         (12.61)        N.M.

    ---


       Surgical gown recalls costs                                                                                                                 48                                                                                                  (37)                                                                                                          85                                                          85                                                                       22                                                              63                                           0.22



       State opioid assessment related to prior fiscal years                                                                                        -                                                                                                  (3)                                                                                                           3                                                           3                                                                        1                                                               2                                           0.01



       Restructuring and employee severance                                                                                                         -                                                                                                                                                                                                              122                                                         122                                                                       29                                                              93                                           0.31



       Amortization and other acquisition-related costs                                                                                             -                                                                                                                                                                                                              524                                                         524                                                                      130                                                             394                                           1.34



       Impairments and (gain)/loss on disposal of assets                                                                                            -                                                                                                                                                                                                                7                                                           7                                                                        2                                                               5                                           0.02



       Litigation (recoveries)/charges, net 5                                                                                                       -                                                                                                                                                                                                            5,741                                                       5,741                                                                      514                                                           5,227                                          17.84



       Loss on early extinguishment of debt                                                                                                         -                                                                                                                                                                                                                                                                          16                                                                        4                                                              12                                           0.04



       Gain on sale of equity interest in naviHealth                                                                                                -                                                                                                                                                                                                                                                                       (579)                                                                    (86)                                                          (493)                                        (1.68)



       Transitional tax benefit, net                                                                                                                -                                                                                                                                                                                                                                                                                                                                                   2                                                             (2)                                        (0.01)



                                                                                                                                                        1               1                                      1                                         1            25.1


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        %                                                                                                 %                                                     %

       
                Non-GAAP                                                                                                                            $
              
                6,916                                                                    %                                                                              $
              
                4,532                       %                                                                              $
              
                2,384                                                                                   $
       
          2,147                $
       
          539    $
       
            1,605                    %             $
         
           5.45          3

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ---

                                                                                                                                                                                                                                                                                                                                                    
              Fiscal Year 2019



       GAAP                                                                                                                                                          $
              6,834                                                                  (5)                                                                                           $
              4,480                     (3)                                                                                           $
              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 6                                                                                     -                                                                                                                                                                                                            (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                                                                                                                                                      $
              6,834                                                                  (5)                                                                                           $
              4,480                     (3)                                                                                           $
              2,353                                                             (9)                         $
        2,044                      $
        453          $
          1,589          1       22.1
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        %                                                                                                 %                                                     %
                                                                                                                                                                                                                                                          %                                                                                                                                  %                                                                                                                                                                                                                                                                                      %                       $
       5.28            6

    ---                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ---




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





       
                (2)Distribution, selling, general and administrative expenses.





       
                (3)Attributable to Cardinal Health, Inc.




                     4For fiscal 2020, GAAP diluted loss per share attributable to Cardinal Health, Inc. and the EPS impact from the GAAP to non-GAAP per share reconciling items are calculated using a weighted average of 293 million common shares, which excludes potentially dilutive securities from the denominator due to their anti-dilutive effects resulting from our GAAP net loss for the period. Fiscal 2020 non-GAAP diluted EPS is calculated using a weighted average of 295 million common shares, which includes potentially dilutive shares.





       
                5Litigation (recoveries)/charges, net includes a pre-tax charge of $5.63 billion ($5.14 billion after tax) recorded in the first quarter of fiscal 2020 related to the opioid litigation.





       
                6 During fiscal 2019, we sold our majority interest in naviHealth and recognized a pre-tax gain of $508 million ($378 million after tax).





       The sum of the components and certain computations may reflect rounding adjustments.





       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, 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 report 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.
    --  Surgical gown recall costs includes inventory write-offs and certain
        remediation and supply disruption costs arising from the January 2020
        recall of select Association for the Advancement of Medical
        Instrumentation ("AAMI") Level 3 surgical gowns and voluntary field
        actions (a recall of some packs and a corrective action allowing
        overlabeling of other packs) for Presource Procedure Packs containing
        affected gowns. We have excluded these costs from our non-GAAP metrics
        to allow investors to better understand the underlying operating results
        of the business and to facilitate comparison of our current financial
        results to our historical financial results and to our peer group
        companies' financial results.
    --  State opioid assessments related to prior fiscal years is the portion of
        state assessments for prescription opioid medications that were sold or
        distributed in periods prior to the fiscal year of the initial
        assessment. This portion is excluded from non-GAAP financial measures
        because it is retrospectively applied to sales in prior fiscal years and
        inclusion would obscure analysis of the current fiscal year results of
        our underlying, ongoing business. Additionally, while states' laws may
        require us to make payments on an ongoing basis, the portion of the
        assessment related to sales in prior periods are contemplated to be
        one-time, nonrecurring items. Reversals of these accruals have occurred
        when certain assessments were found by a Court unconstitutional.
    --  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 early 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.
    --  Gain on sale of equity interest in naviHealth was incurred in connection
        with the sale of our remaining equity interest in naviHealth in fiscal
        2020. The equity interest was retained in connection with the initial
        sale of our majority interest in naviHealth during fiscal 2019. We
        exclude this significant gain because gains or losses on investments of
        this magnitude do not typically occur in the normal course of business
        and are similar in nature to a gain or loss from a divestiture of a
        majority interest, which we exclude from non-GAAP results. The gain on
        the initial sale of our majority interest in naviHealth in fiscal 2019
        was also excluded from our non-GAAP measures.
    --  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 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 occurrence, timing and amount of any of the items excluded from GAAP to calculate non-GAAP could significantly impact the Company's fiscal 2021 GAAP results. Over the past five fiscal years, the excluded items have impacted the Company's EPS from $0.75 to $18.06, 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 2020 impacted the Company's EPS by $18.06, which includes a $17.54 charge related to the opioid litigation.

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.

Interest and Other, net: other (income)/expense, net plus interest expense, net.

Non-GAAP gross margin: gross margin, excluding LIFO charges/(credits) and surgical gown recall costs.

Non-GAAP distribution, selling, general and administrative expenses or Non-GAAP SG&A: distribution, selling, general and administrative expenses, excluding surgical gown recall costs and state opioid assessment related to prior fiscal years.

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

Non-GAAP earnings before income taxes: earnings/(loss) before income taxes excluding (1) LIFO charges/(credits), (2) surgical gown recall costs, (3) state opioid assessment related to prior fiscal years, (4) restructuring and employee severance, (5) amortization and other acquisition-related costs, (6) impairments and (gain)/loss on disposal of assets, (7) litigation (recoveries)/charges, net, (8) loss on early extinguishment of debt and (9) gain on sale of equity interest in naviHealth.

Non-GAAP net earnings attributable to Cardinal Health, Inc.: net earnings/(loss) attributable to Cardinal Health, Inc. excluding (1) LIFO charges/(credits), (2) surgical gown recall costs, (3) state opioid assessment related to prior fiscal years, (4) restructuring and employee severance, (5) amortization and other acquisition-related costs, (6) impairments and (gain)/loss on disposal of assets, (7) litigation (recoveries)/charges, net, (8) loss on early extinguishment of debt and (9) gain on sale of equity interest in naviHealth, each net of tax, and (10) transitional tax benefit, net.

Non-GAAP effective tax rate: provision for/(benefit from) income taxes adjusted for (1) LIFO charges/(credits), (2) surgical gown recall costs, (3) state opioid assessment related to prior fiscal years, (4) restructuring and employee severance, (5) amortization and other acquisition-related costs, (6) impairments and (gain)/loss on disposal of assets, (7) litigation (recoveries)/charges, net, (8) loss on early extinguishment of debt and (9) gain on sale of equity interest in naviHealth, each net of tax, and (10) transitional tax benefit, net divided by (earnings before income taxes adjusted for the first nine items).

Non-GAAP diluted earnings per share 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-2020-301107506.html

SOURCE Cardinal Health