DUBLIN, Ohio, Oct. 30, 2014 /PRNewswire/ -- Cardinal Health today reported fiscal year 2015 first-quarter revenue of $24.1 billion and non-GAAP diluted earnings per share (EPS) from continuing operations of $1.00. Non-GAAP operating earnings increased 6 percent to $566 million. On a GAAP basis, operating earnings decreased 1 percent to $466 million, and diluted EPS from continuing operations decreased 21 percent to $0.78. Prior year first quarter GAAP and non-GAAP EPS included an $0.18 benefit related to tax settlements. Excluding the impact of these tax settlements, non-GAAP diluted EPS for the fiscal year 2015 first quarter increased 9 percent.

"Fiscal year 2015 is off to a good start. Our organization has committed itself to anticipating and acting on the evolving needs of a fast-changing market," said George Barrett, chairman and chief executive officer of Cardinal Health. "Both segments reported solid earnings growth and progress on all strategic fronts. Our Pharmaceutical segment continued its momentum, and we are excited about the potential from Red Oak Sourcing, our generic sourcing joint venture with CVS Health. The Medical segment continued its growth with strategic accounts and our direct-to-customer platforms, now rebranded as Cardinal Health at Home. Our physician preference item program addresses significant health system pain points and now spans orthopedics, interventional cardiology and wound management."

The company reaffirmed its fiscal year 2015 outlook for non-GAAP diluted earnings per share from continuing operations of $4.10 to $4.30.

Q1 FY15 SUMMARY



                                Q1 FY15        Q1 FY14         Y/Y
                                -------        -------         ---

    Revenue                      $24.1 billion  $24.5 billion       (2)%
    -------                      -------------  -------------        ---


    Operating Earnings            $466 million   $471 million       (1)%
    ------------------            ------------   ------------        ---

    Non-GAAP Operating            $566 million   $532 million         6%
    Earnings
    --------                                                         ---


    Earnings from Continuing      $266 million   $340 million      (22)%
    Operations
    ----------                                                       ---

    Non-GAAP Earnings from        $340 million   $378 million      (10)%
    Continuing Operations
    ---------------------                                            ---


    Diluted EPS from Continuing          $0.78           $0.99       (21)%
    Operations
    ----------

    Non-GAAP Diluted EPS from            $1.00           $1.10        (9)%
    Continuing Operations
    ---------------------

SEGMENT RESULTS

Pharmaceutical segment

Revenue for the Pharmaceutical segment declined 3 percent to $21.2 billion due to the expiration of the Walgreens contract in the prior year first quarter. The decline was partially offset by growth from new and existing customers as well as continued strong growth in China. Segment profit increased 4 percent to $451 million, driven by growth from new and existing customers as well as strong performance from generic programs.




                    Q1 FY15       Q1 FY14      Y/Y
                    -------       -------      ---

    Revenue        $21.2 billion $21.8 billion     (3)%
    -------        ------------- -------------      ---

    Segment Profit  $451 million  $433 million       4%
    --------------  ------------  ------------      ---

Medical segment

Revenue for the Medical segment was up 5 percent to $2.9 billion, driven by strong performance from acquisitions and the positive net impact of customer volume. Segment profit increased 6 percent to $113 million due to growth in Cardinal Health-branded products as well as select service offerings, partially offset by a reduction in contribution from national brand products.




                   Q1 FY15      Q1 FY14      Y/Y
                   -------      -------      ---

    Revenue        $2.9 billion $2.7 billion      5%
    -------        ------------ ------------     ---

    Segment Profit $113 million $106 million      6%
    -------------- ------------ ------------     ---

ADDITIONAL FIRST-QUARTER AND RECENT HIGHLIGHTS


    --  Completed $360 million of share repurchases in the first quarter under
        the expanded repurchase authorization approved by the board of directors
        in August 2014
    --  Named Michael C. Kaufmann as chief financial officer and Jon Giacomin to
        the role of chief executive officer of the Pharmaceutical segment,
        currently held by Mike Kaufmann, with both positions to be effective on
        Nov. 11, 2014
    --  Acquired Emerge Medical, an orthopedic trauma manufacturer, and
        Innovative Therapies, a negative pressure wound therapy company
    --  Donated more than 1 million products to emergency response efforts to
        help contain the Ebola outbreak in West Africa
    --  Donated more than $4 million to more than 20 universities through the
        company's nationwide pharmacy scholarship program, now in its fourth
        year

CONFERENCE CALL

Cardinal Health will host a webcast and conference call today at 8:30 a.m. Eastern to discuss first-quarter results. To access the call and corresponding slide presentation, visit ir.cardinalhealth.com, or dial 816.581.1703, using conference ID# 1088767. There is no access code required for the call.

There is no pre-registration for the call. Participants are advised to dial into the call at least 10 minutes prior to the start time.

Presentation slides and an audio replay will be archived on the Cardinal Health website after the conclusion of the conference call. The audio replay will also be available for seven days by dialing 719.457.0820, passcode 1088767.

UPCOMING WEBCASTED INVESTOR EVENTS




    --  Annual Meeting of Shareholders at 8 a.m. local time on Nov. 5 at the
        company headquarters in Dublin, Ohio
    --  Credit Suisse Healthcare Conference at 8 a.m. local time on Nov. 11 in
        Phoenix

At these events, Cardinal Health executives will discuss the company's diverse products and services, company performance and strategies for continued growth. To access more details and live webcasts of these events, go to the Investors page at ir.cardinalhealth.com.

About Cardinal Health

Headquartered in Dublin, Ohio, Cardinal Health, Inc. (NYSE: CAH) is a $91 billion health care services company that improves the cost-effectiveness of health care. As the business behind health care, Cardinal Health helps pharmacies, hospitals, ambulatory surgery centers, clinical laboratories and physician offices focus on patient care while reducing costs, enhancing efficiency and improving quality. Cardinal Health is an essential link in the health care supply chain, providing pharmaceuticals and medical products and services to more than 100,000 locations each day and is also the industry-leading direct-to-home medical supplies distributor. The company is a leading manufacturer of medical and surgical products, including gloves, surgical apparel and fluid management products. In addition, the company operates the nation's largest network of radiopharmacies that dispense products to aid in the early diagnosis and treatment of disease. Ranked #22 on the Fortune 500, Cardinal Health employs 34,000 people worldwide. More information about the company may be found at www.cardinalhealth.com and @CardinalHealth on Twitter.

(1) See the attached tables for definitions of the non-GAAP financial measures presented in this news release and reconciliations of the differences between the non-GAAP financial measures and their most directly comparable GAAP financial measures.

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

Cautions Concerning Forward-Looking Statements
This news 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 expense accruals. These matters are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. These risks and uncertainties include competitive pressures in Cardinal Health's various lines of business; the ability to achieve the expected benefits from the generic sourcing joint venture with CVS Health; the frequency or rate of pharmaceutical price appreciation or deflation and the timing of generic and branded pharmaceutical introductions; the non-renewal or a default under one or more key customer or supplier arrangements or changes to the terms of or level of purchases under those arrangements; the ability to achieve anticipated results from the AccessClosure and Sonexus Health acquisitions; uncertainties due to government health care reform including federal health care reform legislation; changes in the distribution patterns or reimbursement rates for health care products and services; the effects of any investigation or action by any regulatory authority; and changes in the cost of commodities such as oil-based resins, cotton, latex and diesel fuel. Cardinal Health is subject to additional risks and uncertainties described in Cardinal Health's Form 10-K, Form 10-Q and Form 8-K reports and exhibits to those reports. This news release reflects management's views as of Oct. 30, 2014. 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)


                                                               First Quarter
                                                               -------------

    (in millions, except per common
     share amounts)                                       2015                                 2014                    % Change
    -------------------------------                       ----                                 ----                    --------

    Revenue                                                        $24,070                                     $24,523             (2)

                                                                                                                                       %

    Cost of products sold                               22,729                               23,259                         (2)%
    ---------------------                               ------                               ------                          ---

    Gross margin                                         1,341                                1,264                           6%


    Operating expenses:

    Distribution, selling, general and
     administrative expenses                               775                                  732                           6%

    Restructuring and employee
     severance                                              19                                   11                         N.M.

    Amortization and other acquisition-
     related costs                                          53                                   49                         N.M.

    Impairments and loss on disposal of
     assets                                                  -                                   -                        N.M.

    Litigation (recoveries)/charges,
     net                                                    28                                    1                         N.M.
    --------------------------------                       ---                                  ---                         ----

    Operating earnings                                     466                                  471                         (1)%


    Other income, net                                      (3)                                 (4)                        N.M.

    Interest expense, net                                   34                                   33                           1%
    ---------------------                                  ---                                  ---                          ---

    Earnings before income taxes and
     discontinued operations                               435                                  442                         (2)%


    Provision for income taxes                             169                                  102                          65%

    Earnings from continuing operations                    266                                  340                        (22)%


    Loss from discontinued operations,
     net of tax                                              -                                 (1)                        N.M.
    ----------------------------------                     ---                                 ---                         ----

    Net earnings                                                      $266                                        $339           (22)%
    ------------                                                      ----                                        ----            ----


    Basic earnings per common share:

    Continuing operations                                            $0.79                                       $1.00           (21)%

    Discontinued operations                                  -                                   -                        N.M.
                                                           ---                                 ---                        ----

    Net basic earnings per common share                              $0.79                                       $1.00           (21)%
    -----------------------------------                              -----                                       -----            ----


    Diluted earnings per common share:

    Continuing operations                                            $0.78                                       $0.99           (21)%

    Discontinued operations                                  -                                   -                        N.M.
                                                           ---                                 ---                        ----

    Net diluted earnings per common
     share                                                           $0.78                                       $0.99           (21)%
    -------------------------------                                  -----                                       -----            ----


    Weighted-average number of common shares
     outstanding:

    Basic                                                  336                                  340

    Diluted                                                340                                  344
    -------                                                ---                                  ---




                                                                          Schedule 2
                                                                          ----------

                                     Cardinal Health, Inc. and Subsidiaries

                                     Condensed Consolidated Balance Sheets


    (in
     millions)                                  September 30,                June 30,
                                                         2014                      2014
    ---                                                  ----                      ----

                                                 (Unaudited)

                             Assets

    Current assets:

    Cash and
     equivalents                                                   $2,469                       $2,865

    Trade
     receivables,
     net                                                5,662                            5,380

     Inventories,
     net                                                8,069                            8,266

    Prepaid
     expenses
     and other                                          1,338                            1,428
    ----------                                          -----                            -----

    Total
     current
     assets                                            17,538                           17,939


    Property
     and
     equipment,
     net                                                1,434                            1,459

    Goodwill
     and other
     intangibles,
     net                                                5,923                            5,870

    Other
     assets                                               816                              765

    Total
     assets                                                       $25,711                      $26,033
    -------                                                       -------                      -------


                        Liabilities and
                      Shareholders' Equity

    Current liabilities:

    Accounts
     payable                                                      $11,995                      $12,149

    Current
     portion of
     long-term
     obligations
     and other
     short-
     term
     borrowings                                           843                              801

    Other
     accrued
     liabilities                                        2,058                            2,165
    ------------                                        -----                            -----

    Total
     current
     liabilities                                       14,896                           15,115


    Long-term
     obligations,
     less
     current
     portion                                            3,164                            3,171

    Deferred
     income
     taxes and
     other
     liabilities                                        1,395                            1,346

    Total
     shareholders'
     equity                                             6,256                            6,401

    Total
     liabilities
     and
     shareholders'
     equity                                                       $25,711                      $26,033
    --------------                                                -------                      -------



                                                             Schedule 3
                                                             ----------



                        Cardinal Health, Inc. and Subsidiaries

             Condensed Consolidated Statements of Cash Flows (Unaudited)


                                                 First Quarter
                                                 -------------

    (in millions)                                    2015                            2014
    ------------


    Cash flows from operating
     activities:
                                                                                     339
    Net earnings                                       $266                      $

    Loss from
     discontinued
     operations, net of
     tax                                                -                     1

    Earnings from
     continuing
     operations                                       266                    340


    Adjustments to reconcile earnings
     from continuing operations to
     net cash provided by operating
     activities:

    Depreciation and
     amortization                                     108                    117

    Gain on sale of
     other investments                                 (5)                     -

    Share-based
     compensation                                      25                     24

    Provision for bad
     debts                                             12                     12

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

      Decrease/(increase)
       in trade
       receivables                                   (291)                 1,395

      Decrease in
       inventories                                    199                  1,098

      Decrease in accounts
       payable                                       (157)               (1,852)

      Other accrued
       liabilities and
       operating items,
       net                                            (96)                 (183)

    Net cash provided by
     operating
     activities                                        61                    951


    Cash flows from investing
     activities:

    Acquisition of
     subsidiaries, net
     of cash acquired                                 (61)                  (25)

    Additions to
     property and
     equipment                                        (36)                  (26)

    Purchase of
     available-for-
     sale securities and
     other investments                                (75)                     -

    Proceeds from sale
     of available-for-
     sale securities and
     other investments                                 91                      -

    Net cash used in
     investing
     activities                                       (81)                  (51)


    Cash flows from financing
     activities:

    Net change in short-
     term borrowings                                   40                     20

    Net proceeds from
     issuance of common
     shares                                            25                     75

    Tax proceeds from
     share-based
     compensation                                      38                     12

    Dividends on common
     shares                                          (119)                 (105)

    Purchase of treasury
     shares                                          (360)                  (50)

    Net cash used in
     financing
     activities                                      (376)                  (48)


    Net increase/
     (decrease) in cash
     and equivalents                                 (396)                   852

    Cash and equivalents
     at beginning of
     period                                         2,865                  1,901
                                                                                   2,753
    Cash and equivalents
     at end of period                                $2,469                      $
    --------------------                             ------                    ---




                                                                                   Schedule 4
                                                                                   ----------

                                                 Cardinal Health, Inc. and Subsidiaries

                                                     Total Company Business Analysis


                                                                        Non-GAAP

                                   First Quarter                First Quarter
                                   -------------                -------------

    (in millions)              2015                  2014                                   2015     2014
    ------------               ----                  ----                                   ----     ----

    Revenue

    Amount                              $24,070                           $24,523

    Growth rate(1)             (2)%                 (5)%


    Operating earnings

    Amount                                 $466                              $471                   $566  $532

    Growth rate                (1)%                   3%                                    6%     13%


    Earnings from continuing
     operations

    Amount                                 $266                              $340                   $340  $378

    Growth rate               (22)%                  25%                                 (10)%     35%


    Return on equity          16.8%                22.1%                                 21.5%   24.7%


    Effective tax
     rate from
     continuing
     operations(2)            38.9%                23.2%                                 36.5%   24.7%


    Debt to total
     capital                    39%                  38%

    Net debt to total capital                                                            20%     15%
    -------------------------                                                            ---      ---



    (1)          Revenue from Walgreens was $3.3
                 billion for the three months
                 ended September 30, 2013.
                 Excluding the impact of the
                 Walgreens contract expiration,
                 the fiscal 2015 first quarter
                 revenue growth rate would have
                 been 13 percent.


    (2)          The settlements of federal and
                 state tax controversies favorably
                 impacted, for fiscal 2014 first
                 quarter, both the effective tax
                 rate from continuing operations
                 and non-GAAP effective tax rate
                 from continuing operations by
                 14.3 and 12.6 percentage points,
                 respectively. The fiscal 2014
                 first quarter non-GAAP effective
                 tax rate from continuing
                 operations, excluding the impact
                 of the tax settlements, would
                 have been 37.3 percent.


    Refer to the GAAP/Non-GAAP reconciliation
     for definitions and calculations
     supporting the Non-GAAP balances.




                                                                                                                  Schedule 5
                                                                                                                  ----------

                                                     Cardinal Health, Inc. and Subsidiaries

                                                            Segment Business Analysis


                                First Quarter                                                       First Quarter
                                -------------                                                       -------------

    (in millions)          2015                 2014                   (in millions)                                      2015            2014
    ------------           ----                 ----                   ------------                                       ----            ----

    Pharmaceutical                                                 Medical


    Revenue
                                                                   Revenue

    Amount                         $21,209                  $21,813                          Amount                            $2,852          $2,711

    Growth rate(1)         (3)%                (7)%                  Growth rate                                          5%            13%


    Segment profit                                                 Segment profit

    Amount                            $451                     $433                          Amount                              $113            $106

    Growth rate              4%                  8%                  Growth rate                                          6%            43%

    Segment profit margin 2.13%               1.99%                  Segment profit margin                             3.97%          3.92%
    ---------------------  ----                 ----                   ---------------------                              ----            ----



    (1)          Revenue from Walgreens was $3.3 billion
                 for the three months ended September 30,
                 2013. Excluding the impact of the
                 Walgreens contract expiration, the fiscal
                 2015 first quarter Pharmaceutical segment
                 revenue growth rate would have been 15
                 percent.


    Refer to definitions for an explanation of
     calculations.


    Total consolidated revenue for the three months
     ended September 30, 2014 was $24,070 million,
     which included total segment revenue of $24,061
     million and Corporate revenue of $9 million.
     Total consolidated revenue for the three months
     ended September 30, 2013 was $24,523 million,
     which included total segment revenue of $24,524
     million and Corporate revenue of $(1) million.
     Corporate revenue consists primarily of
     elimination of inter-segment revenue and other
     revenue not allocated to the segments.


    Total consolidated operating earnings for the
     three months ended September 30, 2014 were $466
     million, which included total segment profit of
     $564 million and Corporate costs of $(98)
     million. Total consolidated operating earnings
     for the three months ended September 30, 2013
     were $471 million, which included total segment
     profit of $539 million and Corporate costs of
     $(68) million. Corporate includes, among other
     things, restructuring and employee severance,
     amortization and other acquisition-related




                                                                                                                                                                                        Schedule 6
                                                                                                                                                                                        ----------

                                                                                               Cardinal Health, Inc. and Subsidiaries

                                                                                                   GAAP / Non-GAAP Reconciliation


                                                                                                                    First Quarter 2015
                                                                                                                    ------------------

                                                                            Operating  Earnings Before      Provision        Earnings    Earnings from     Diluted EPS       Diluted EPS

                                                                            Earnings     Income Taxes          for             from        Continuing          from       from Continuing

    (in millions, except per common share amounts)          Operating           Growth   and Discontinued       Income        Continuing     Operations      Continuing        Operations
    ---------------------------------------------

                                                   Earnings    Rate    Operations           Taxes           Operations     Growth Rate     Operations    Growth Rate(1)
                                                   --------    ----    ----------           -----           ----------     -----------     ----------    -------------

    GAAP                                                               $466                           (1)%                                           $435                                    $169  $266      (22)%  $0.78   (21)%
    ----                                                               ----                            ---                                            ----                                    ----  ----       ----   -----    ----

    Restructuring and employee severance                            19                                                                19                                7                     12          0.04

    Amortization and other acquisition-related costs                53                                                                53                               19                     34          0.10

    Impairments and loss on disposal of assets                       -                                                                -                               -                     -            -

    Litigation (recoveries)/charges, net                            28                                                                28                                -                    28          0.08


    Non-GAAP                                                           $566                             6%                                           $535                                    $195  $340      (10)%  $1.00    (9)%
    --------                                                           ----                            ---                                            ----                                    ----  ----       ----   -----     ---


                                                                                                                    First Quarter 2014

    GAAP                                                               $471                             3%                                           $442                                    $102  $340        25%  $0.99     25%
    ----                                                               ----                            ---                                            ----                                    ----  ----        ---   -----     ---

    Restructuring and employee severance                            11                                                                11                                4                      7          0.02

    Amortization and other acquisition-related costs                49                                                                49                               18                     31          0.09

    Impairments and loss on disposal of assets                       -                                                                -                               -                     -            -

    Litigation (recoveries)/charges, net                             1                                                                 1                                -                     1             -


    Non-GAAP                                                           $532                            13%                                           $503                                    $124  $378        35%  $1.10     36%
    --------                                                           ----                            ---                                            ----                                    ----  ----        ---   -----     ---



     (1)          The $63 million settlements of
                   federal and state tax
                   controversies favorably impacted,
                   for fiscal 2014 first quarter,
                   both diluted EPS from continuing
                   operations and non-GAAP diluted
                   EPS from continuing operations by
                   $0.18. The fiscal 2015 first
                   quarter growth rates for diluted
                   EPS from continuing operations
                   and non-GAAP diluted EPS from
                   continuing operations, excluding
                   the impact of the tax
                   settlements, would have been (4)
                   percent and 9 percent,
                   respectively.


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


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




                                                                                                                            Schedule 7
                                                                                                                            ----------

                                                                                   Cardinal Health, Inc. and Subsidiaries

                                                                                       GAAP / Non-GAAP Reconciliation


                                                                               First Quarter
                                                                               -------------

    (in millions)                                              2015                                                                   2014
    ------------

    GAAP return on equity                                     16.8%                                                                 22.1%
    ---------------------                                      ----                                                                   ----


    Non-GAAP return on equity

    Net earnings                                                         $266                                                                 $339

    Restructuring and employee
     severance, net of tax, in
     continuing operations                                       12                                                                      7

    Amortization and other acquisition-
     related costs, net of tax, in
     continuing operations                                       34                                                                     31

    Impairments and loss on disposal of
     assets, net of tax, in continuing
     operations                                                   -                                                                     -

    Litigation (recoveries)/charges,
     net, net of tax, in continuing
     operations                                                  28                                                                      1

    Adjusted net earnings                                                $340                                                                 $378

    Annualized                                                         $1,360                                                               $1,512
    ----------                                                         ------                                                               ------


                                                            First                  Fourth                  First                 Fourth

                                                           Quarter                 Quarter                Quarter                Quarter
                                                           -------                 -------                -------                -------

                                                               2015                                2014                                2014           2013
                                                               ----                                ----                                ----           ----

    Total shareholders' equity                                         $6,256                                          $6,401                      $6,297  $5,975

    Divided by average shareholders'
     equity                                                            $6,328                                                               $6,136
    --------------------------------                                   ------                                                               ------

    Non-GAAP return on equity                                 21.5%                                                                 24.7%
    -------------------------                                  ----                                                                   ----


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



                                                                                    Schedule 8
                                                                                    ----------

                                             Cardinal Health, Inc. and Subsidiaries

                                                 GAAP / Non-GAAP Reconciliation


                                                                      First Quarter
                                                                      -------------

    (in millions)                                               2015                               2014
    ------------

    GAAP effective tax rate from
     continuing operations(1)                                  38.9%                             23.2%
    ----------------------------                                ----                               ----


    Non-GAAP effective tax rate from continuing
     operations

    Earnings before income taxes and
     discontinued operations                                               $435                           $442

    Restructuring and employee
     severance                                                    19                                 11

    Amortization and other acquisition-
     related costs                                                53                                 49

    Impairments and loss on disposal of
     assets                                                        -                                 -

    Litigation (recoveries)/charges,
     net                                                          28                                  1

    Adjusted earnings before income
     taxes and discontinued operations                                     $535                           $503


    Provision for income taxes                                             $169                           $102

    Restructuring and employee
     severance tax benefit                                         7                                  4

    Amortization and other acquisition-
     related costs tax benefit                                    19                                 18

    Impairments and loss on disposal of
     assets tax benefit                                            -                                 -

    Litigation (recoveries)/charges,
     net tax benefit                                               -                                 -
                                                                 ---                               ---

    Adjusted provision for income taxes                                    $195                           $124


    Non-GAAP effective tax rate from
     continuing operations(1)                                  36.5%                             24.7%
    --------------------------------                            ----                               ----


                                                                    First Quarter
                                                                    -------------

                                                                2015                               2014

    Debt to total capital                                        39%                               38%
    ---------------------                                        ---                                ---


    Net debt to capital

    Current portion of long-term
     obligations and other short-term
     borrowings                                                            $843                           $190

    Long-term obligations, less
     current portion                                           3,164                              3,693

    Debt                                                                 $4,007                         $3,883

    Cash and equivalents                                     (2,469)                           (2,753)

    Net debt                                                             $1,538                         $1,130

    Total shareholders' equity                                 6,256                              6,297

    Capital                                                              $7,794                         $7,427

    Net debt to capital                                          20%                               15%
    -------------------                                          ---                                ---



     (1)          The settlements of federal and
                   state tax controversies favorably
                   impacted, for fiscal 2014 first
                   quarter, both the effective tax
                   rate from continuing operations
                   and non-GAAP effective tax rate
                   from continuing operations by
                   14.3 and 12.6 percentage points,
                   respectively. The fiscal 2014
                   first quarter non-GAAP effective
                   tax rate from continuing
                   operations, excluding the impact
                   of the tax settlements, would
                   have been 37.3 percent.


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


        Forward-Looking Non-GAAP Financial Measures
        -------------------------------------------

    We present non-GAAP earnings from continuing
     operations and non-GAAP effective tax rate from
     continuing operations (and presentations derived
     from these financial measures, including per
     share calculations) on a forward-looking basis.
     The most directly comparable forward-looking
     GAAP measures are earnings from continuing
     operations and effective tax rate from continuing
     operations. We are unable to provide a
     quantitative reconciliation of these forward-
     looking non-GAAP measures to the most directly
     comparable forward-looking GAAP measures because
     we cannot reliably forecast restructuring and
     employee severance, amortization and other
     acquisition-related costs, impairments and loss
     on disposal of assets, litigation (recoveries)/
     charges, net and LIFO charges/(credits), which
     are difficult to predict and estimate and are
     primarily dependent on future events. Please note
     that the unavailable reconciling items could
     significantly impact our future financial
     results.


          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 general, the measures exclude items
     and charges that (i) management does not believe
     reflect Cardinal Health, Inc.'s (the "Company")
     core business and relate more to strategic,
     multi-year corporate activities; or (ii) relate
     to activities or actions that may have occurred
     over multiple or in prior periods without
     predictable trends. Management uses these non-
     GAAP financial measures internally to evaluate
     the Company's performance, evaluate the balance
     sheet, engage in financial and operational
     planning and determine incentive compensation.


    Beginning in fiscal 2015, the Company will exclude
     last-in, first-out ("LIFO") inventory charges/
     (credits)5 from its non-GAAP earnings, for
     consistency with the presentation by some of its
     peers. The Company did not record any LIFO
     charges or credits in the first quarter of fiscal
     2015 or 2014, respectively.


    Management provides these non-GAAP financial
     measures to investors as supplemental metrics to
     assist readers in assessing the effects of items
     and events on its financial and operating results
     and in comparing the Company's performance to
     that of its competitors.  However, the non-GAAP
     financial measures used by the Company 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 the
     Company 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 above should be carefully
     evaluated.


                        Definitions
                        -----------

    Debt: long-term obligations plus short-term
     borrowings.


    Debt to Total Capital: debt divided by (debt plus
     total shareholders' equity).


    Net Debt: a Non-GAAP measure defined as debt
     minus (cash and equivalents).


    Net Debt to Capital: a Non-GAAP measure defined
     as net debt divided by (net debt plus total
     shareholders' equity).


    Non-GAAP Diluted EPS from Continuing Operations:
     non-GAAP earnings from continuing operations
     divided by diluted weighted-average shares
     outstanding.


    Non-GAAP Earnings from Continuing Operations:
     earnings from continuing operations excluding (1)
     restructuring and employee severance(1), (2)
     amortization and other acquisition-related
     costs(2), (3) impairments and loss on disposal of
     assets(3), (4) litigation (recoveries)/charges,
     net4 and (5) LIFO charges/(credits), each net of
     tax.


    Non-GAAP Effective Tax Rate from Continuing
     Operations: (provision for income taxes adjusted
     for (1) restructuring and employee severance, (2)
     amortization and other acquisition-related
     costs, (3) impairments and loss on disposal of
     assets, (4) litigation (recoveries)/charges, net
     and (5) LIFO charges/(credits)) divided by
     (earnings before income taxes and discontinued
     operations adjusted for the same five items).


    Non-GAAP Operating Earnings: operating earnings
     excluding (1) restructuring and employee
     severance, (2) amortization and other
     acquisition-related costs, (3) impairments and
     loss on disposal of assets, (4) litigation
     (recoveries)/charges, net and (5) LIFO charges/
     (credits).


    Non-GAAP Return on Equity: (annualized current
     period net earnings excluding (1) restructuring
     and employee severance, (2) amortization and
     other acquisition-related costs, (3) impairments
     and loss on disposal of assets, (4) litigation
     (recoveries)/charges, net and (5) LIFO charges/
     (credits), each net of tax) divided by average
     shareholders' equity.


    Return on Equity: annualized current period net
     earnings divided by average shareholders' equity.


    Segment Profit: segment revenue minus (segment
     cost of products sold and segment distribution,
     selling, general and administrative expenses).


    Segment Profit Margin: segment profit divided by
     segment revenue.



         (1)    Programs by which the Company
                 fundamentally changes its operations
                 such as closing and consolidating
                 facilities, moving manufacturing of
                 a product to another location,
                 production or business process
                 sourcing, employee severance
                 (including rationalizing headcount
                 or other significant changes in
                 personnel) and realigning operations
                 (including realignment of the
                 management structure of a business
                 unit in response to changing market
                 conditions).


         (2)    Costs that consist primarily of
                 amortization of acquisition-related
                 intangible assets, transaction
                 costs, integration costs and changes
                 in the fair value of contingent
                 consideration obligations.


         (3)    Asset impairments and losses from the
                 disposal of assets not eligible to
                 be classified as discontinued
                 operations are classified within
                 impairments and loss on disposal of
                 assets within the condensed
                 consolidated statements of earnings.


           4     Loss contingencies related to
                 litigation and regulatory matters
                 and income from favorable resolution
                 of legal matters.


           5     The inventories of the Company's core
                 pharmaceutical distribution
                 facilities in the Pharmaceutical
                 segment are valued at the lower of
                 cost, using the LIFO method, or
                 market.  These charges or credits
                 are included in cost of products
                 sold, and represent changes in the
                 Company's LIFO inventory reserve.

SOURCE Cardinal Health