Earnings Per Share Up 46 Percent, Revenue and Cash Flow Remain Strong During Cardinal Health's Second Quarter

DUBLIN, Ohio, Jan. 26 /PRNewswire-FirstCall/ -- Cardinal Health, Inc., the leading provider of products and services supporting the health-care industry, announced today that earnings per share strengthened during its second quarter, rising 46 percent from the prior year, as the company continued to make operational improvements and invest for future growth.

Revenue for the quarter-ended Dec. 31 rose 7 percent to $19.9 billion from $18.5 billion in the prior year and operating earnings grew 48 percent to $484 million from $326 million. Diluted earnings per share from continuing operations grew 46 percent to $0.70 from $0.48.

Q2 FY06 Q2 FY05 Diluted Diluted Operating EPS from Operating EPS from Earnings Continuing Earnings Continuing ($MM) Operations ($MM) Operations GAAP Consolidated $484 $0.70 $326 $0.48 Special Items $21 $0.04 $103 $0.16 Non-Recurring and Other Items $2 $0.01 $65 $0.10 Equity Compensation $56 $0.08 $3 -

"We remain focused on improving key fundamentals of our business and making operational improvements that resulted in a solid quarter across the company," said Robert D. Walter, chairman and chief executive officer of Cardinal Health.

Selling, general and administrative (SG&A) expenses increased 14 percent during the quarter, 8 percentage points of which related to equity compensation. Commenting on the SG&A increase, Walter said, "Reflected in these financials are expenditures we are making to streamline operations, build scale and develop new capabilities, which will ultimately lower costs across the business. Fiscal 2006 remains a building year as we make these investments and take the necessary steps to integrate our businesses for future growth."

Special items of $21 million for the quarter include a $10 million reserve related to Cardinal Health's ongoing settlement discussions with the Securities and Exchange Commission (SEC), raising its total reserve for the matter to $35 million. As previously disclosed, the company continues to engage in settlement discussions with the staff of the SEC and has now reached an agreement-in-principle on the basic terms of a potential settlement involving the company that the SEC staff has indicated it is prepared to recommend to the Commission. The proposed settlement is subject to the completion of definitive documentation as well as acceptance and authorization by the Commission and would, among other things, require Cardinal Health to pay a $35 million penalty. There can be no assurance that efforts to resolve the SEC's investigation with respect to the company will be successful, or that the amount reserved will be sufficient, and Cardinal Health cannot predict the timing or the final terms of any settlement.

Cash flow from operations remained strong during the quarter, reaching $661 million. As part of its goal to return up to 50 percent of operating cash flow to shareholders, the company began to repurchase shares under a $1 billion buy-back program announced in June 2005. Through this authorization, Cardinal Health has spent $586 million to purchase nearly 8.8 million shares to date in January, and expects to complete the program by the end of the fiscal year. Return on equity increased to 13.8 percent from 10 percent in the prior year. Excluding special items and equity compensation, return on equity increased 280 basis points to 16.2 percent compared to the second quarter last year.

Year-to-Date Results

Revenues for the first half of the year climbed 8 percent to $39.3 billion and operating earnings improved 24 percent to $857 million. Earnings from continuing operations rose 25 percent to $539 million, or $570 million excluding special items. Diluted earnings per share from continuing operations were $1.25, or $1.32 excluding special items compared to $0.99 or $1.20 excluding special items for the prior period.

FY06 Year-to-Date FY05 Year-to-Date Diluted Diluted Operating EPS from Operating EPS from Earnings Continuing Earnings Continuing ($MM) Operations ($MM) Operations GAAP Consolidated $857 $1.25 $689 $0.99 Special Items $44 $0.07 $135 $0.21 Non-Recurring and Other Items $36 $0.06 $105 $0.16 Equity Compensation $139 $0.20 $5 $0.01 Second-Quarter Highlights Consolidated highlights of the second quarter include: - Continuing momentum within the Clinical Technologies and Services segment, which reported double-digit revenue and earnings increases for both the Alaris and Pyxis product lines. Demand for Alaris products has reached a record level from expansion within existing accounts and new customers. - Launching the first phase of an integrated sales organization dedicated to serving Cardinal Health's largest hospital customers. As part of its integrated provider solutions strategy, this organization will represent Cardinal Health's portfolio of health-care solutions in medication management, supply management, procedure optimization and patient throughput to this $500 billion market. - Reaching key milestones with the company's One Cardinal Health initiative, including the opening of a new customer care center in Radcliff, Ky., just following the close of the quarter. This facility is one of two centers that will consolidate more than 25 smaller locations in the United States. - Initiating more than 100 operational excellence projects, bringing the total number of ongoing projects to 200. The company is on-track to train nearly 300 "black belts" during 2006 to manage company-wide lean six-sigma initiatives within manufacturing, distribution, administration, sales and marketing. Segment Results

Customer demand continued to be strong across all four operating segments with year-over-year revenue increases in each. A focus on margin expansion has led to a company-wide increase in operating margin, with margins in each segment increasing or remaining stable from the first quarter.

(See attached tables or the Investors page on http://www.cardinalhealth.com/ for specific segment results, definitions of the non-GAAP measures used in this release, a reconciliation of non-GAAP measures to their comparable GAAP measures, and a schedule of notable items.)

Pharmaceutical Distribution and Provider Services

Revenue for the Pharmaceutical Distribution and Provider Services segment grew 8 percent during the quarter to $16.2 billion, including $7.1 billion in bulk sales compared to $5.8 billion last year. Operating earnings rose 16 percent to $240 million. Distribution service agreements with branded manufacturers reduced buy-margin volatility from the prior year, and combined with ongoing expense controls, were the primary contributor to earnings growth. In addition, a LIFO accounting credit lowered the cost of goods sold by $13 million for the period.

Cardinal Health continued to develop differentiated customer offerings during the quarter, including the launch of unit-dose barcode packaging for hospitals and Medicare Part D education programs for retail pharmacies. The company's National Logistics Center, which provides a value-added service for pharmaceutical manufacturers, remains ahead of company utilization projections.

Medical Products and Services

Medical Products and Services revenue increased 7 percent during the quarter to $2.6 billion on strong distribution sales and growth in Cardinal Health manufactured gloves and respiratory products. Operating earnings declined 1 percent from the prior year to $153 million, and were negatively affected by approximately 7 percentage points due to the allocation of increased corporate spending to the segment.

New business from the company's recently awarded contract with the Department of Veteran Affairs and strength in laboratory sales contributed to a strong quarter for the medical distribution business. Cardinal Health also acquired the remaining interest in Canadian distributor Source Medical, which contributed to continued growth in markets outside the United States.

Pharmaceutical Technologies and Services

Revenue for the Pharmaceutical Technologies and Services segment reached $760 million, an increase of 1 percent from the prior year. Operating earnings declined 5 percent from the prior year to $79 million, and were negatively affected by nearly 7 percentage points due to the allocation of increased corporate spending to the segment.

Sequentially, operating earnings improved 75 percent from the first quarter, due to significant progress made to address operational issues within sterile manufacturing and a strong quarter for oral technologies. This increase also includes a lump-sum payment from an ongoing customer for commitments through the current period and for the cancellation of a future commitment.

An upgrade of the company's Albuquerque sterile-manufacturing facility that was completed last quarter resulted in a doubling of production at the site. Segment revenue and earnings growth were partially dampened by margin pressure and slower market growth in the company's nuclear pharmacy services business and ongoing industry changes within the health care marketing services business.

Clinical Technologies and Services

Results for the Clinical Technologies and Services segment continued to exceed Cardinal Health's goals, with revenue during the quarter rising 10 percent to $603 million and operating earnings growing 34 percent to $94 million.

Combined, revenue for Alaris and Pyxis products increased 14 percent during the quarter, and revenue from Cardinal Health's hospital consulting business grew 8 percent. With strong demand for both Alaris and Pyxis products and continued operating improvements in the segment, efficiency increased sharply from the first quarter resulting in an operating-margin improvement of nearly 200 basis points. Ongoing integration synergies from the Alaris acquisition and formation of the segment also contributed to this increase. Committed contracts again exceeded internal projections for both Alaris and Pyxis products, with the Pyxis backlog ending the quarter at $242 million.

Outlook

Cardinal Health reiterated its fiscal 2006 earnings-per-share outlook of $3.30 to $3.55, excluding special items, non-recurring and other items and the impact of equity compensation expenses. The company expects full-year equity compensation expenses to be approximately $0.32 to $0.34 per share.

During the third and fourth quarters, Cardinal Health expects ongoing operational excellence programs to further expand margins sequentially and improve its cost structure while the company continues to build capabilities and invests in key integration projects.

Over the long term, earnings per share excluding special items and non- recurring items are expected to grow 12 percent to 15 percent annually with an annual goal of returning up to 50 percent of operating cash flow to shareholders through share buy-backs and dividends. Return on equity excluding special items and the impact of equity compensation expenses is expected to be in the range of 15 percent to 20 percent. It is also the company's goal to increase dividends to up to 20 percent of earnings per share during the next several years.

Conference Call

Cardinal Health will host a conference call and webcast at 11 a.m. Eastern Standard Time (EST) to discuss its second-quarter results. To access the discussion, go to the Investors page at http://www.cardinalhealth.com/ or dial 706-634-5100, conference, passcode 3959367. An audio replay will be available until 11 p.m. on Jan. 30 at 706-645-9291, passcode 3959367. A transcript and audio replay will also be available at http://www.cardinalhealth.com/.

About Cardinal Health

Headquartered in Dublin, Ohio, Cardinal Health, Inc. is a $75 billion, global company serving the health-care industry with a broad portfolio of products and services. Through its diverse offerings, Cardinal Health delivers integrated health-care solutions that help customers reduce their costs, improve efficiency and deliver better care to patients. The company manufactures, packages and distributes pharmaceuticals and medical supplies, offers a range of clinical services and develops automation products that improve the management and delivery of supplies and medication for hospitals, physician offices and pharmacies. Ranked No. 16 on the Fortune 500, Cardinal Health employs more than 55,000 people on six continents. More information about the company may be found at http://www.cardinalhealth.com/.

Except for historical information, all other information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. The most significant of these uncertainties are described in Cardinal Health's Form 10-K, Form 8-K and Form 10-Q reports (including all amendments to those reports) and exhibits to those reports, and include (but are not limited to) the following: the costs, difficulties, and uncertainties related to the implementation of organizational changes and the integration of acquired businesses; the loss of one or more key customer or supplier relationships or changes to the terms of those relationships; changes in the distribution patterns or reimbursement rates for health-care products and/or services; the results, consequences, effects or timing of any inquiry or investigation by or settlement discussions with any regulatory authority or any legal and administrative proceedings; the impact of previously announced restatements; difficulties or delays or increased costs in implementing its global restructuring program, including facility rationalizations; difficulties in opening new facilities or fully utilizing existing capacity; difficulties and uncertainties associated with business model transitions; with respect to future dividends, the decision by the board of directors to declare such dividends, which is expected to consider Cardinal Health's surplus, earnings, cash flows, financial condition and prospects at the time any such action is considered; with respect to future share repurchases, the approval of the board of directors, which is expected to consider Cardinal Health's then- current stock price, earnings, cash flows, financial condition and prospects as well as alternatives available to Cardinal Health at the time any such action is considered; and general economic and market conditions. Cardinal Health undertakes no obligation to update or revise any forward-looking statement.

CARDINAL HEALTH, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) (in millions, except per Common Share amounts) SECOND QUARTER FISCAL 2006 2005 % Change Revenue $19,919.0 $18,547.1 7% Cost of products sold 18,611.8 17,337.8 7% Gross margin 1,307.2 1,209.3 8% Selling, general and administrative expenses 796.7 699.1 14% Impairment charges and other 5.1 80.9 N.M. Special items Restructuring charges 14.4 105.1 N.M. Merger charges 7.5 10.2 N.M. Other (0.9) (12.2) N.M. Operating earnings 484.4 326.2 48% Interest expense and other 33.9 16.7 103% Earnings before income taxes and discontinued operations 450.5 309.5 46% Provision for income taxes 146.5 100.3 46% Earnings from continuing operations 304.0 209.2 45% Earnings from discontinued operations (net of tax $0.1 and $(6.5) for the second quarter of fiscal 2006 and 2005, respectively) - 4.8 N.M. Net earnings $304.0 $214.0 N.M. Basic earnings per Common Share: Continuing operations $0.71 $0.48 48% Discontinued operations - 0.01 N.M. Net basic earnings per Common Share $0.71 $0.49 N.M. Diluted earnings per Common Share: Continuing operations $0.70 $0.48 46% Discontinued operations - 0.01 N.M. Net diluted earnings per Common Share $0.70 $0.49 N.M. Weighted average number of shares outstanding: Basic 425.5 432.1 Diluted 431.9 437.1 The following table summarizes the impact of special items on net earnings and diluted earnings per Common Share in the quarters in which they were recorded: 2006 2005 Net Diluted Net Diluted Earnings EPS Earnings EPS Impact of special items Restructuring charges $(9.1) $(0.02) $(72.4) $(0.17) Merger charges (4.7) (0.01) (6.3) (0.01) Other (3.2) (0.01) 7.6 0.02 Impact of special items $(17.0) $(0.04) $(71.1) $(0.16) CARDINAL HEALTH, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) (in millions, except per Common Share amounts) YEAR - TO - DATE FISCAL 2006 2005 % Change Revenue $39,292.4 $36,339.4 8% Cost of products sold 36,772.0 34,039.6 8% Gross margin 2,520.4 2,299.8 10% Selling, general and administrative expenses 1,612.3 1,391.6 16% Impairment charges and other 7.6 84.7 N.M. Special items Restructuring charges 23.5 112.6 N.M. Merger charges 15.3 27.1 N.M. Other 4.9 (4.7) N.M. Operating earnings 856.8 688.5 24% Interest expense and other 65.6 54.1 21% Earnings before income taxes and discontinued operations 791.2 634.4 25% Provision for income taxes 252.6 202.9 24% Earnings from continuing operations 538.6 431.5 25% Loss from discontinued operations (net of tax $0.2 and $(3.5) for fiscal 2006 and 2005, respectively) (6.3) (4.2) N.M. Net earnings $532.3 $427.3 N.M. Basic earnings per Common Share: Continuing operations $1.26 $1.00 26% Discontinued operations (0.02) (0.01) N.M. Net basic earnings per Common Share $1.24 $0.99 N.M. Diluted earnings per Common Share: Continuing operations $1.25 $0.99 26% Discontinued operations (0.02) (0.01) N.M. Net diluted earnings per Common Share $1.23 $0.98 N.M. Weighted average number of shares outstanding: Basic 425.9 431.7 Diluted 431.7 436.3 The following table summarizes the impact of special items on net earnings and diluted earnings per Common Share in the years in which they were recorded: 2006 2005 Net Diluted Net Diluted Earnings EPS Earnings EPS Impact of special items Restructuring charges $(14.9) $(0.03) $(77.1) $(0.18) Merger charges (9.7) (0.02) (16.9) (0.04) Other (6.8) (0.02) 2.9 0.01 Impact of special items $(31.4) $(0.07) $(91.1) $(0.21) CARDINAL HEALTH, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in millions) December 31, June 30, December 31, 2005 2005 2004 ASSETS Cash and equivalents $2,223.9 $1,401.2 $1,274.3 Short-term investments available for sale 419.0 99.8 - Trade receivables, net 3,543.8 3,446.8 2,813.5 Current portion of net investment in sales-type leases 260.5 238.2 211.6 Inventories 7,276.7 7,376.1 8,170.0 Prepaid expenses and other 862.1 860.6 792.9 Assets held for sale from discontinued operations 26.6 36.0 105.7 Total current assets 14,612.6 13,458.7 13,368.0 Property and equipment, net 2,490.0 2,468.0 2,338.8 Net investment in sales-type leases, less current portion 733.1 693.8 631.9 Other assets 5,394.5 5,438.7 5,450.3 TOTAL ASSETS $23,230.2 $22,059.2 $21,789.0 LIABILITIES AND SHAREHOLDERS' EQUITY Current portion of long-term obligations and other short-term borrowings $441.3 $307.9 $435.4 Accounts payable 8,116.6 7,612.2 7,228.7 Other accrued liabilities 2,324.0 2,175.3 1,965.7 Liabilities from discontinued operations 8.8 9.6 59.5 Total current liabilities 10,890.7 10,105.0 9,689.3 Long-term obligations, less current portion and other short-term borrowings 2,568.3 2,319.9 2,384.6 Deferred income taxes and other liabilities 1,020.2 1,041.3 1,155.7 Total shareholders' equity 8,751.0 8,593.0 8,559.4 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $23,230.2 $22,059.2 $21,789.0 CARDINAL HEALTH, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in millions) SECOND QUARTER YEAR - TO - DATE FISCAL FISCAL 2006 2005 2006 2005 Cash Flows From Operating Activities: Earnings from continuing operations $304.0 $209.2 $538.6 $431.5 Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities: Depreciation and amortization 98.2 102.3 201.3 192.3 Asset impairments 3.0 148.8 5.5 153.7 Equity-based compensation 55.8 2.8 138.7 4.9 Provision for bad debts 7.4 (2.3) 16.4 0.8 Change in operating assets and liabilities, net of effects from acquisitions: Decrease/(increase) in trade receivables 160.0 548.4 (114.7) 623.2 Decrease/(increase) in inventories 98.2 16.2 95.3 (705.4) Increase in net investment in sales-type leases (23.1) (50.6) (61.9) (95.4) Increase/(decrease) in accounts payable 33.7 (453.3) 504.2 795.3 Other accrued liabilities and operating items, net (76.3) 104.1 61.5 119.7 Net cash provided by operating activities 660.9 625.6 1,384.9 1,520.6 Cash Flows From Investing Activities: Acquisition of subsidiaries, net of divestitures and cash acquired (75.8) (8.3) (72.5) (273.2) Proceeds from sale of property and equipment 7.1 (0.1) 7.6 4.1 Additions to property and equipment (142.2) (105.9) (218.2) (210.5) Purchase of investment securities available for sale (219.2) - (319.2) - Proceeds from sale of discontinued operations 0.2 36.7 0.2 39.5 Net cash used in investing activities (429.9) (77.6) (602.1) (440.1) Cash Flows From Financing Activities: Net change in commercial paper and short-term borrowings 3.0 72.9 6.0 (562.7) Net change in long-term obligations, net of issuance costs 406.4 (503.9) 408.6 (356.6) Proceeds from issuance of Common Shares 33.7 18.0 68.5 47.8 Tax benefits from exercises of stock options 11.5 - 20.9 - Dividends on Common Shares (25.7) (13.0) (51.2) (25.9) Purchase of treasury shares (412.9) - (412.9) - Net cash provided by/(used) in financing activities 16.0 (426.0) 39.9 (897.4) Net Increase in Cash and Equivalents 247.0 122.0 822.7 183.1 Cash and Equivalents at Beginning of Period 1,976.9 1,152.3 1,401.2 1,091.2 Cash and Equivalents at End of Period $2,223.9 $1,274.3 $2,223.9 $1,274.3 CARDINAL HEALTH, INC. AND SUBSIDIARIES SECOND QUARTER FY 2006 BUSINESS ANALYSIS (in millions) PHARMACEUTICAL DISTRIBUTION AND PROVIDER SERVICES MEDICAL PRODUCTS AND SERVICES 2006 2005 2006 2005 REVENUE REVENUE - Amount $16,202 $15,059 - Amount $2,595 $2,427 - Growth Rate 8 % 15 % - Growth Rate 7 % 6 % - Mix 80 % 80 % - Mix 13 % 13 % OPERATING EARNINGS OPERATING EARNINGS - Amount $240 $207 - Amount $153 $154 - Growth Rate 16 % (11)% - Growth Rate (1)% (3)% - Mix 42 % 40 % - Mix 27 % 30 % - Ratio to Revenue 1.48% 1.38% - Ratio to Revenue 5.89% 6.35% PHARMACEUTICAL TECHNOLOGIES AND SERVICES CLINICAL TECHNOLOGIES AND SERVICES 2006 2005 2006 2005 REVENUE REVENUE - Amount $760 $752 - Amount $603 $547 - Growth Rate 1 % 8 % - Growth Rate 10 % 38 % - Mix 4 % 4 % - Mix 3 % 3 % OPERATING EARNINGS OPERATING EARNINGS - Amount $79 $83 - Amount $94 $70 - Growth Rate (5)% (22)% - Growth Rate 34 % (24)% - Mix 14 % 16 % - Mix 17 % 14 % - Ratio to Revenue 10.35% 11.00% - Ratio to Revenue 15.61% 12.85% CARDINAL HEALTH, INC. AND SUBSIDIARIES SECOND QUARTER FY 2006 BUSINESS ANALYSIS (in millions) EXCLUDING SPECIAL ITEMS 2006 2005 2006 2005 REVENUE - Amount $19,919 $18,547 - Growth Rate 7% 13% OPERATING EARNINGS - Amount $484 $326 $505 $429 - Growth Rate 48% (43)% 18% (26)% RATIO TO REVENUE - Gross Margin 6.56% 6.52% - Selling, General and Administrative Expenses 4.00% 3.77% - Impairment Charges and Other 0.02% 0.44% - Special Items 0.11% 0.55% - Operating Earnings 2.43% 1.76% 2.54% 2.31% EARNINGS FROM CONTINUING OPERATIONS - Amount $304 $209 $321 $280 - Growth Rate 45% (44)% 15% (26)% - Ratio to Revenue 1.53% 1.13% 1.61% 1.51% PRODUCTIVITY - Margin per Expense Dollar $1.64 $1.73 ASSET MANAGEMENT - Operating Cash Flow $663 $626 - Return on Invested Capital 6.13% 4.17% 7.13%(1) 5.55%(1) (1) The return on invested capital excludes special items and equity compensation Margin per Expense Dollar = gross margin / selling, general and administrative expenses See the GAAP / NON-GAAP RECONCILIATION schedule for the calculations and definitions supporting the balances excluding special items. CARDINAL HEALTH, INC. AND SUBSIDIARIES FIRST SIX MONTHS OF FISCAL YEAR 2006 BUSINESS ANALYSIS (in millions) PHARMACEUTICAL DISTRIBUTION AND PROVIDER SERVICES MEDICAL PRODUCTS AND SERVICES 2006 2005 2006 2005 REVENUE REVENUE - Amount $31,969 $29,460 - Amount $5,156 $4,820 - Growth Rate 9 % 15 % - Growth Rate 7 % 9 % - Mix 80 % 80 % - Mix 13 % 13 % OPERATING EARNINGS OPERATING EARNINGS - Amount $439 $366 - Amount $304 $279 - Growth Rate 20 % (21)% - Growth Rate 9 % (8)% - Mix 42 % 40 % - Mix 29 % 30 % - Ratio to Revenue 1.37% 1.24% - Ratio to Revenue 5.89% 5.79% PHARMACEUTICAL TECHNOLOGIES AND SERVICES CLINICAL TECHNOLOGIES AND SERVICES 2006 2005 2006 2005 REVENUE REVENUE - Amount $1,473 $1,454 - Amount $1,179 $1,071 - Growth Rate 1 % 8 % - Growth Rate 10 % 46 % - Mix 4 % 4 % - Mix 3 % 3 % OPERATING EARNINGS OPERATING EARNINGS - Amount $124 $161 - Amount $172 $112 - Growth Rate (23)% (22)% - Growth Rate 54 % (29)% - Mix 12 % 18 % - Mix 17 % 12 % - Ratio to Revenue 8.40% 11.06% - Ratio to Revenue 14.61% 10.44% CARDINAL HEALTH, INC. AND SUBSIDIARIES FIRST SIX MONTHS OF FISCAL YEAR 2006 BUSINESS ANALYSIS (in millions) EXCLUDING SPECIAL ITEMS 2006 2005 2006 2005 REVENUE - Amount $39,292 $36,339 - Growth Rate 8% 15% OPERATING EARNINGS - Amount $857 $689 $901 $824 - Growth Rate 24% (37)% 9% (25)% RATIO TO REVENUE - Gross Margin 6.41% 6.33% - Selling, General and Administrative Expenses 4.10% 3.83% - Impairment Charges and Other 0.02% 0.23% - Special Items 0.11% 0.37% - Operating Earnings 2.18% 1.90% 2.29% 2.27% EARNINGS FROM CONTINUING OPERATIONS - Amount $539 $432 $570 $523 - Growth Rate 25% (38)% 9% (26)% - Ratio to Revenue 1.37% 1.19% 1.45% 1.44% PRODUCTIVITY - Margin per Expense Dollar $1.56 $1.65 ASSET MANAGEMENT - Operating Cash Flow $1,387 $1,521 - Return on Invested Capital 5.51% 4.42% 6.63%(1) 5.30%(1) (1) The return on invested capital excludes special items and equity compensation Margin per Expense Dollar = gross margin / selling, general and administrative expenses See the GAAP / NON-GAAP RECONCILIATION schedule for the calculations and definitions supporting the balances excluding special items. CARDINAL HEALTH, INC. AND SUBSIDIARIES QUARTERLY FY 2006 BUSINESS ANALYSIS (in millions) PHARMACEUTICAL DISTRIBUTION AND PROVIDER SERVICES Q1 Q2 Q3 Q4 YTD REVENUE - Amount $15,768 $16,202 $31,969 - Growth Rate 9 % 8 % 9 % - Mix 80 % 80 % 80 % OPERATING EARNINGS - Amount $199 $240 $439 - Growth Rate 25 % 16 % 20 % - Mix 42 % 42 % 42 % - Ratio to Revenue 1.26% 1.48% 1.37% MEDICAL PRODUCTS AND SERVICES Q1 Q2 Q3 Q4 YTD REVENUE - Amount $2,561 $2,595 $5,156 - Growth Rate 7 % 7 % 7 % - Mix 13 % 13 % 13 % OPERATING EARNINGS - Amount $151 $153 $304 - Growth Rate 21 % (1)% 9 % - Mix 32 % 27 % 29 % - Ratio to Revenue 5.89% 5.89% 5.89% PHARMACEUTICAL TECHNOLOGIES AND SERVICES Q1 Q2 Q3 Q4 YTD REVENUE - Amount $713 $760 $1,473 - Growth Rate 2 % 1 % 1 % - Mix 4 % 4 % 4 % OPERATING EARNINGS - Amount $45 $79 $124 - Growth Rate (42)% (5)% (23)% - Mix 10 % 14 % 12 % - Ratio to Revenue 6.33% 10.35% 8.40% CLINICAL TECHNOLOGIES AND SERVICES Q1 Q2 Q3 Q4 YTD REVENUE - Amount $576 $603 $1,179 - Growth Rate 10 % 10 % 10 % - Mix 3 % 3 % 3 % OPERATING EARNINGS - Amount $78 $94 $172 - Growth Rate 88 % 34 % 54 % - Mix 16 % 17 % 17 % - Ratio to Revenue 13.57% 15.61% 14.61% The sum of the quarters may not equal year-to-date due to rounding. The results for each segment have been adjusted to reflect the revised methodology to allocate corporate costs. CARDINAL HEALTH, INC. AND SUBSIDIARIES QUARTERLY FY 2006 BUSINESS ANALYSIS (EXCLUDING SPECIAL ITEMS) (in millions) Q1 Q2 Q3 Q4 YTD REVENUE - Amount $19,373 $19,919 $39,292 - Growth Rate 9% 7% 8% OPERATING EARNINGS - Amount $395 $505 $901 - Growth Rate - 18% 9% RATIO TO REVENUE - Gross Margin 6.26% 6.56% 6.41% - Selling, General and Administrative Expenses 4.21% 4.00% 4.10% - Impairment Charges and Other 0.01% 0.02% 0.02% - Operating Earnings 2.04% 2.54% 2.29% EARNINGS FROM CONTINUING OPERATIONS - Amount $249 $321 $570 - Growth Rate 3% 15% 9% - Ratio to Revenue 1.29% 1.61% 1.45% PRODUCTIVITY - Margin Per Expense Dollar $1.49 $1.64 $1.56 ASSET MANAGEMENT - Operating Cash Flow $724 $663 $1,387 - Return on Invested Capital 6.13%(1) 7.13%(1) 6.63%(1) (1) The return on invested capital excludes special items and equity compensation Margin per Expense Dollar = gross margin / selling, general and administrative expenses The sum of the quarters may not equal year-to-date due to rounding. See the GAAP / NON-GAAP RECONCILIATION schedule for the calculations and definitions supporting the balances excluding special items. CARDINAL HEALTH, INC. AND SUBSIDIARIES FISCAL 2006 AND 2005 ASSET MANAGEMENT ANALYSIS (in millions) 2006 Q1 Q2 Q3 Q4 YTD RECEIVABLE DAYS 17.3 16.3 DAYS INVENTORY ON HAND 32 31 CASH AND EQUIVALENTS $1,977 $2,224 DEBT $2,609 $3,010 EQUITY $8,879 $8,751 NET DEBT/TOTAL CAPITAL (1) 5 % 4 % TANGIBLE NET WORTH (2) $3,811 $3,668 RETURN ON EQUITY 10.7% 13.8% 12.3% RETURN ON EQUITY - EXCLUDING SPECIAL ITEMS AND EQUITY COMPENSATION 13.8% 16.2% 15.0% TAX RATE FROM CONTINUING OPERATIONS 31.1% 32.5% 31.9% TAX RATE FROM CONTINUING OPERATIONS - EXCLUDING SPECIAL ITEMS AND EQUITY COMPENSATION 32.5% 32.3% 32.4% 2005 Q1 Q2 Q3 Q4 YTD RECEIVABLE DAYS 16.4 13.3 14.8 16.0 DAYS INVENTORY ON HAND 39 38 35 33 CASH AND EQUIVALENTS $1,152 $1,274 $1,546 $1,401 DEBT $3,255 $2,820 $2,892 $2,628 EQUITY $8,219 $8,559 $8,674 $8,593 NET DEBT/TOTAL CAPITAL (1) 20% 15% 13% 12% TANGIBLE NET WORTH (2) $3,203 $3,522 $3,679 $3,496 RETURN ON EQUITY 11.0% 10.0% 17.3% 14.0% 13.2% RETURN ON EQUITY - EXCLUDING SPECIAL ITEMS AND EQUITY COMPENSATION 12.0% 13.4% 18.6% 15.8% 15.1% TAX RATE FROM CONTINUING OPERATIONS 31.6% 32.4% 32.0% 40.5% 34.5% TAX RATE FROM CONTINUING OPERATIONS - EXCLUDING SPECIAL ITEMS AND EQUITY COMPENSATION 32.1% 32.1% 32.2% 38.5% 34.0% (1) Net debt to total capital = net debt / (net debt + shareholders' equity) Net debt = long-term obligations + short-term obligations + notes payable banks - cash and equivalents - short-term investments (2) Tangible net worth = shareholders' equity - goodwill and other intangibles CARDINAL HEALTH, INC. AND SUBSIDIARIES GAAP/NON-GAAP RECONCILIATION (in millions) SECOND QUARTER FISCAL 2006 GAAP(1) Special Excluding Basis Items Special Items REVENUE - Amount $19,919 - $19,919 SPECIAL ITEMS - Restructuring Charges $14 $14 - - Merger Charges $8 $8 - - Other ($1) ($1) - OPERATING EARNINGS - Amount $484 $21 $505 - Growth Rate 48% 18% - Ratio to Revenue (Return on Sales) 2.43% 2.54% EARNINGS BEFORE INCOME TAXES - Amount $451 $21 $472 INCOME TAX PROVISION - Amount $147 $4 $151 EARNINGS FROM CONTINUING OPERATIONS - Amount $304 $17 $321 - Growth Rate 45% 15% - Ratio to Revenue 1.53% 1.61% - Diluted EPS $0.70 $0.04 $0.74 SECOND QUARTER FISCAL 2005 GAAP(1) Special Excluding Basis Items Special Items REVENUE - Amount $18,547 - $18,547 SPECIAL ITEMS - Restructuring Charges $105 $105 - - Merger Charges $10 $10 - - Other ($12) ($12) - OPERATING EARNINGS - Amount $326 $103 $429 - Growth Rate (43)% (26)% - Ratio to Revenue (Return on Sales) 1.76% 2.31% EARNINGS BEFORE INCOME TAXES - Amount $309 $103 $412 INCOME TAX PROVISION - Amount $100 $32 $132 EARNINGS FROM CONTINUING OPERATIONS - Amount $209 $71 $280 - Growth Rate (44)% (26)% - Ratio to Revenue 1.13% 1.51% - Diluted EPS $0.48 $0.16 $0.64 YEAR - TO - DATE FISCAL 2006 GAAP(1) Special Excluding Basis Items Special Items REVENUE - Amount $39,292 - $39,292 SPECIAL ITEMS - Restructuring Charges $24 $24 - - Merger Charges $15 $15 - - Other $5 $5 - OPERATING EARNINGS - Amount $857 $44 $901 - Growth Rate 24% 9% - Ratio to Revenue (Return on Sales) 2.18% 2.29% EARNINGS BEFORE INCOME TAXES - Amount $791 $44 $835 INCOME TAX PROVISION - Amount $252 $13 $265 EARNINGS FROM CONTINUING OPERATIONS - Amount $539 $31 $570 - Growth Rate 25% 9% - Ratio to Revenue 1.37% 1.45% - Diluted EPS $1.25 $0.07 $1.32 YEAR - TO - DATE FISCAL 2005 GAAP(1) Special Excluding Basis Items Special Items REVENUE - Amount $36,339 - $36,339 SPECIAL ITEMS - Restructuring Charges $113 $113 - - Merger Charges $27 $27 - - Other ($5) ($5) - OPERATING EARNINGS - Amount $689 $135 $824 - Growth Rate (37)% (25)% - Ratio to Revenue (Return on Sales) 1.90% 2.27% EARNINGS BEFORE INCOME TAXES - Amount $635 $135 $770 INCOME TAX PROVISION - Amount $203 $44 $247 EARNINGS FROM CONTINUING OPERATIONS - Amount $432 $91 $523 - Growth Rate (38)% (26)% - Ratio to Revenue 1.19% 1.44% - Diluted EPS $0.99 $0.21 $1.20 (1) GAAP - Amounts that conform with generally accepted accounting principles. Growth rate (excluding special items) = (Current quarter earnings excluding special items - prior year quarter earnings excluding special items)/prior year quarter earnings excluding special items Ratio to revenue (excluding special items) = Current quarter earnings excluding special items/revenue CARDINAL HEALTH, INC. AND SUBSIDIARIES GAAP / NON-GAAP RECONCILIATION (in millions) 2006 Q1 Q2 Q3 Q4 YTD RETURN ON EQUITY - excluding special items and equity compensation Earnings from continuing operations $234.6 $304.0 $538.6 Net impact of special items 14.5 17.0 31.4 Net impact of equity compensation 52.3 35.9 88.2 Earnings from continuing operations - excluding special items and equity compensation $301.4 $356.9 $658.2 Annualized 1,205.6 1,427.6 1,316.4 Divided by average shareholders equity - excluding special items and equity compensation $8,762.8 $8,824.2 $8,759.6 Return on equity - excluding special items and equity compensation 13.8% 16.2% 15.0% CARDINAL HEALTH, INC. AND SUBSIDIARIES GAAP / NON-GAAP RECONCILIATION (in millions) 2005 Q1 Q2 Q3 Q4 YTD RETURN ON EQUITY - excluding special items and equity compensation Earnings from continuing operations $222.3 $209.2 $373.2 $301.6 $1,106.3 Impact of special items 20.0 71.1 28.5 39.3 158.9 Impact of equity compensation 1.4 1.8 1.4 1.7 6.3 Earnings from continuing operations - excluding special items and equity compensation $243.7 $282.1 $403.1 $342.6 $1,271.5 Annualized 974.8 1,128.4 1,612.4 1,370.4 1,271.5 Divided by average shareholders equity - excluding special items and equity compensation $8,119.3 $8,433.8 $8,665.7 $8,666.5 $8,440.2 Return on equity - excluding special items and equity compensation 12.0% 13.4% 18.6% 15.8% 15.1% 2006 Q1 Q2 Q3 Q4 YTD RETURN ON INVESTED CAPITAL - excluding special items and equity compensation Operating earnings $372.4 $484.4 $856.8 Impact of special items 22.7 21.0 43.7 Impact of equity compensation 82.9 55.8 138.7 Operating earnings - excluding special items and equity compensation $478.0 $561.2 $1,039.2 Effective tax rate - excluding special items and equity compensation 32.5% 32.3% 32.4% Operating earnings * (1 - effective tax rate excluding special items and equity compensation) $322.7 $379.9 $702.5 Annualized 1,290.6 1,519.7 1,405.0 Divided by average (equity+debt+unrecorded goodwill)(1) $21,054.8 $21,324.7 $21,190.2 Return on invested capital - excluding special items and equity compensation 6.13% 7.13% 6.63% 2005 Q1 Q2 Q3 Q4 YTD RETURN ON INVESTED CAPITAL - excluding special items and equity compensation Operating earnings $326.2 $688.5 Impact of special items 103.1 135.0 Impact of equity compensation 2.8 4.9 Operating earnings - excluding special items and equity compensation $432.1 $828.4 Effective tax rate - excluding special items and equity compensation 32.1% 32.1% Operating earnings * (1 - effective tax rate excluding special items and equity compensation) $293.4 $562.5 Annualized 1,173.6 1,125.0 Divided by average (equity+debt+unrecorded goodwill)(1) $21,127.0 $21,208.6 Return on invested capital - excluding special items and equity compensation 5.55% 5.30% (1) Unrecorded goodwill for all periods presented is $9.7 million. 2006 Q1 Q2 Q3 Q4 YTD EFFECTIVE TAX RATE - excluding special items and equity compensation Earnings before income taxes and discontinued operations $340.7 $450.5 $791.2 Impact of special items 22.7 21.0 43.7 Impact of equity compensation 82.9 55.8 138.7 Earnings before income taxes and discontinued operations - excluding special items and equity compensation $446.3 $527.3 $973.6 Provision for income taxes $106.1 $146.5 $252.6 Tax impact of special items 8.2 4.0 12.3 Tax impact of equity compensation 30.6 19.9 50.5 Provision for income taxes - excluding special items and income taxes $144.9 $170.4 $315.4 Effective tax rate - excluding special items and equity compensation 32.5% 32.3% 32.4% 2005 Q1 Q2 Q3 Q4 YTD EFFECTIVE TAX RATE - excluding special items and equity compensation Earnings before income taxes and discontinued operations $324.9 $309.5 $549.1 $506.8 $1,690.2 Impact of special items 31.9 103.1 43.3 47.7 226.0 Impact of equity compensation 2.1 2.8 2.3 2.7 9.9 Earnings before income taxes and discontinued operations - excluding special items and equity compensation $358.9 $415.4 $594.7 $557.2 $1,926.1 Provision for income taxes $102.6 $100.3 $175.9 $205.2 $583.9 Tax impact of special items 11.9 32.0 14.8 8.4 67.1 Tax impact of equity compensation 0.7 1.0 0.9 1.0 3.6 Provision for income taxes - excluding special items and income taxes $115.2 $133.3 $191.6 $214.6 $654.6 Effective tax rate - excluding special items and equity compensation 32.1% 32.1% 32.2% 38.5% 34.0% 2006 YTD OPERATING EARNINGS - excluding special items and equity compensation Operating earnings $856.8 Impact of special items 43.7 Impact of equity compensation 138.7 Operating earnings - excluding special items and equity compensation $1,039.2 Revenue $39,292.4 Operating margin - excluding special items and equity compensation 2.64% The sum of the quarters may not equal year-to-date due to rounding. CARDINAL HEALTH, INC. AND SUBSIDIARIES SCHEDULE OF NOTABLE ITEMS (in millions, except per Common SECOND QUARTER YEAR-TO-DATE Share amounts) FISCAL FISCAL 2006 2005 2006 2005 NON-RECURRING AND OTHER ITEMS Impairment charges and other $(5.1) $(80.9) $(7.6) $(84.7) Less: Minority interest and realized currency translation adjustment - 19.4 - 19.4 Net impairment charges (5.1) (61.5) (7.6) (65.3) Alaris inventory adjustment - (3.4) - (23.6) Latex litigation - - - (16.4) Vendor credit adjustment 3.5 - (28.3) - Total non-recurring and other significant charges (1.6) (64.9) (35.9) (105.3) Tax impact 0.5 21.7 11.7 34.8 Impact on net earnings $(1.1) $(43.2) $(24.2) $(70.5) Impact on EPS $(0.01) $(0.10) $(0.06) $(0.16) EQUITY COMPENSATION Equity compensation $(55.8) $(2.8) $(138.7) $(4.9) Tax impact 19.9 1.0 50.5 1.8 Impact on net earnings $(35.9) $(1.8) $(88.2) $(3.1) Impact on EPS $(0.08) $ - $(0.20) $(0.01) Weighted average number of diluted shares outstanding 431.9 437.1 431.7 436.3

First Call Analyst: FCMN Contact: jason.strohm@cardinal.com