- Revenue decreased 4% to $55.3
billion; revenue increased 16% excluding the impact of the
previously communicated large customer contract expiration
- GAAP1 operating earnings were
$549 million; GAAP diluted EPS was
$1.65
- Non-GAAP operating earnings increased 9% to $635 million, driven by the Pharmaceutical and
Specialty Solutions segment; non-GAAP diluted EPS increased 2% to
$1.93
- Fiscal year 2025 non-GAAP EPS guidance2 raised to
$7.85 to $8.00, from $7.75
to $7.90
- Company announces the completion of its acquisition of 73%
ownership of GI Alliance
DUBLIN,
Ohio, Jan. 30, 2025 /PRNewswire/ -- Cardinal
Health (NYSE: CAH) today reported second quarter fiscal year 2025
revenues of $55.3 billion, a decrease
of 4% from the second quarter of fiscal year 2024. Second quarter
revenue increased 16% excluding the impact of the previously
communicated large customer contract expiration. Second quarter
GAAP operating earnings increased 9% to $549
million and GAAP diluted earnings per share (EPS) were
$1.65. Second quarter non-GAAP
operating earnings increased 9% to $635
million, driven by the Pharmaceutical and Specialty
Solutions segment. Non-GAAP diluted EPS increased 2% to
$1.93, due to an increase in non-GAAP
operating earnings and a lower share count, offset in part by an
increase in interest and other expense due to financing impacts
related to the recent acquisitions.
"We delivered strong second quarter financial results while
taking significant strategic and operational actions to position us
for future growth," said Jason
Hollar, CEO of Cardinal Health. "Led by robust demand across
our Pharmaceutical and Specialty Solutions segment, we are again
pleased to raise our fiscal 2025 enterprise guidance."
Hollar added, "We are also pleased to announce the closing of
our acquisition of a majority position in GI Alliance. GI Alliance,
along with our recently completed Integrated Oncology Network
transaction in support of our Navista oncology platform, enables
our continued specialty growth and delivers a greater value
proposition for providers and patients."
Q2 FY25 summary
|
Q2
FY25
|
|
Q2 FY24
|
|
Y/Y
|
Revenue
|
$55.3
billion
|
|
$57.4
billion
|
|
(4) %
|
Operating
earnings
|
$549
million
|
|
$505 million
|
|
9 %
|
Non-GAAP operating
earnings
|
$635
million
|
|
$585 million
|
|
9 %
|
Net earnings
attributable to Cardinal Health, Inc.
|
$400
million
|
|
$368 million
|
|
9 %
|
Non-GAAP net earnings
attributable to Cardinal Health, Inc.
|
$468
million
|
|
$464 million
|
|
1 %
|
Effective Tax
Rate
|
21.4 %
|
|
27.9 %
|
|
|
Non-GAAP Effective Tax
Rate
|
21.4 %
|
|
21.4 %
|
|
|
Diluted EPS
attributable to Cardinal Health, Inc.
|
$1.65
|
|
$1.50
|
|
10 %
|
Non-GAAP diluted EPS
attributable to Cardinal Health, Inc.
|
$1.93
|
|
$1.89
|
|
2 %
|
Segment results
Pharmaceutical and Specialty Solutions segment
|
Q2
FY25
|
|
Q2 FY24
|
|
Y/Y
|
Revenue
|
$
50.8 billion
|
|
$
53.2 billion
|
|
(4) %
|
Segment
profit
|
$
531 million
|
|
$
495 million
|
|
7 %
|
Second quarter revenue for the Pharmaceutical and Specialty
Solutions segment decreased 4% to $50.8 billion. Second quarter revenue
increased 17% excluding the impact of the customer contract
expiration, driven by brand and specialty pharmaceutical sales
growth from existing and new customers.
Pharmaceutical and Specialty Solutions segment profit increased
7% to $531 million in the second
quarter, driven by growth from BioPharma Solutions, including
contributions from Specialty Networks, and a higher contribution
from brand and specialty products. This growth was partially offset
by the customer contract expiration.
Global Medical Products and Distribution
segment
|
Q2
FY25
|
|
Q2 FY24
|
|
Y/Y
|
Revenue
|
$
3.2 billion
|
|
$
3.1 billion
|
|
1 %
|
Segment
profit
|
$
18 million
|
|
$
11 million
|
|
N.M.
|
Second quarter revenue for the Global Medical Products and
Distribution segment increased 1% to $3.2
billion, driven by volume growth from existing
customers.
Global Medical Products and Distribution segment profit
increased to $18 million in the
second quarter, driven by cost optimization initiatives, partially
offset by the write-off of uncollectible receivables in the
WaveMark business3.
Other4
|
Q2
FY25
|
|
Q2 FY24
|
|
Y/Y
|
Revenue
|
$
1.3 billion
|
|
$
1.1 billion
|
|
13 %
|
Segment
profit
|
$
118 million
|
|
$
106 million
|
|
11 %
|
Second quarter revenue for Other increased 13% to $1.3 billion, driven by growth across the three
operating segments: at-Home Solutions, Nuclear and Precision Health
Solutions and OptiFreight Logistics.
Other segment profit increased 11% to $118 million in the second quarter, driven by the
performance of OptiFreight Logistics and Nuclear and Precision
Health Solutions.
Fiscal year 2025 outlook2
The company raised its fiscal 2025 guidance range for non-GAAP
diluted earnings per share attributable to Cardinal Health, Inc. to
$7.85 to $8.00, from $7.75
to $7.90. The company's guidance now
reflects the impacts of the completed acquisitions of Integrated
Oncology Network (ION) and its majority stake in GI Alliance.
The company updated fiscal year 2025 guidance for Pharmaceutical
and Specialty Solutions segment profit to 10% to 12% growth, from
4% to 6% growth, driven by stronger organic growth within the
segment and contributions from GI Alliance and to a lesser extent,
ION. The company also updated its GMPD fiscal 2025 segment profit
guidance to a range of $130 million
to $150 million from the prior range
of $140 million to $175 million, primarily reflecting the
second-quarter write-off of uncollectible receivables in the
WaveMark business.
The company updated expectations for interest and other expense
to a range of $200 million to
$230 million, from $140 million to $170
million, driven by the advanced completion of $2.9 billion in new debt financing and foregone
interest income related to acquisitions.
Recent highlights
- Cardinal Health today announced the completion of its
acquisition of a majority stake in GI Alliance. With over 900
physicians across 345 practice locations in 20 states, GI Alliance
is the country's leading gastroenterology management services
organization (MSO). The acquisition accelerates Cardinal Health's
multi-specialty growth strategy.
- Cardinal Health completed its acquisition of Integrated
Oncology Network in December. ION is a physician-led independent
community oncology network that accelerates the development of
Navista oncology alliance, providing additional capabilities
supporting independent community practices and adding more than 100
providers delivering broad-reaching oncology and urology care
across 10 states.
- Cardinal Health announced the start of routine production of
actinium-225 (Ac-225) through its Center for Theranostics
Advancement in collaboration with TerraPower Isotopes. Cardinal
Health is the first company to offer the isotope at commercial
scale, increasing access to theranostics and potential new cancer
therapies.
- Cardinal Health announced that construction is underway for its
new at-Home Solutions distribution center in Fort Worth, Texas. The facility is equipped
with leading robotics and automation technologies and is
anticipated to be fully operational in the summer of 2025.
- Cardinal Health's GMPD business announced the U.S. launch of
its Kendall SCD SmartFlow™ Compression System, the next generation
of the Kendall™ Compression Series offering an enhanced clinician
and patient experience.
- Cardinal Health was named to Forbes' 2025 Most Trusted
Companies in America list.
Webcast
Cardinal Health will host a webcast today at
8:30 a.m. EST to discuss second
quarter results. To access the webcast and corresponding slide
presentation, go to the Investor Relations page at
ir.cardinalhealth.com. No access code is required.
Presentation slides and a webcast replay will be available on
the Investor Relations page for 12 months.
About Cardinal Health
Cardinal Health is a distributor
of pharmaceuticals and specialty products; a global manufacturer
and distributor of medical and laboratory products; a supplier of
home-health and direct-to-patient products and services; an
operator of nuclear pharmacies and manufacturing facilities; and a
provider of performance and data solutions. Our company's
customer-centric focus drives continuous improvement and leads to
innovative solutions that improve people's lives every day. Learn
more about Cardinal Health at cardinalhealth.com and in our
Newsroom.
Contacts
Media: Erich
Timmerman, Erich.Timmerman@cardinalhealth.com and
614.757.8231
Investors: Matt Sims,
Matt.Sims@cardinalhealth.com and 614.553.3661
1GAAP refers to U.S. generally accepted accounting
principles. This news release includes GAAP financial measures as
well as non-GAAP financial measures, which are financial measures
not calculated in accordance with GAAP. See "Use of Non-GAAP
Measures" following the attached schedules for definitions of the
non-GAAP financial measures presented in this news release and see
the attached schedules for reconciliations of the differences
between the non-GAAP financial measures and their most directly
comparable GAAP financial measures.
2The company does not provide forward-looking guidance
on a GAAP basis as certain financial information, the probable
significance of which cannot be determined, is not available and
cannot be reasonably estimated. See "Use of Non-GAAP Measures"
following the attached schedules for additional explanation.
3WaveMark is a business within the Global Medical
Products and Distribution segment that offers a fully integrated
SaaS platform to support digitally automated clinical supply chain
solutions to improve patient outcomes through enhanced product
visibility and predictive analytics.
4Other includes the following three operating segments:
Nuclear and Precision Health Solutions (NPHS), at-Home Solutions
and OptiFreight Logistics, which are not significant enough
individually to require reportable segment disclosure.
Cardinal Health uses its website as a channel of distribution
for material company information. Important information, including
news releases, financial information, earnings and analyst
presentations, and information about upcoming presentations and
events is routinely posted and accessible on the Investor Relations
page at ir.cardinalhealth.com. In addition, the website allows
investors and other interested persons to sign up automatically to
receive email alerts when the company posts news releases, SEC
filings and certain other information on its website.
Cautions Concerning Forward-Looking Statements
This
release contains forward-looking statements addressing
expectations, prospects, estimates and other matters that are
dependent upon future events or developments. These statements may
be identified by words such as "expect," "anticipate," "intend,"
"plan," "believe," "will," "should," "could," "would," "project,"
"continue," "likely," and similar expressions, and include
statements reflecting future results or guidance, statements of
outlook and various accruals and estimates. These matters are
subject to risks and uncertainties that could cause actual results
to differ materially from those projected, anticipated or implied.
These risks and uncertainties include the risk that we may fail to
achieve our strategic objectives, including the continued execution
of the GMPD Improvement Plan, whether as a result of Cardinal
Health Brand sales, ongoing inflationary pressures or the impact of
possible tariffs on products we source or manufacture; competitive
pressures in Cardinal Health's various lines of business, including
the risk that customers may reduce purchases made under their
contracts with us or terminate or not renew their contracts; our
ability to manage uncertainties associated with the pricing of
branded pharmaceuticals, including as a result of possible
legislative action; risks associated with litigation matters,
including an Department of Justice investigation focused on
potential violations of the Anti-Kickback Statute and False Claims
Act; the risk that events outside of our control, such as weather
or geopolitical events, may impact demand for our products or may
cause supply shortages that impact our cost and ability to fulfill
customer demand; the performance of our generics program, including
the amount or rate of generic deflation and our ability to offset
generic deflation and maintain other financial and strategic
benefits through our generic sourcing venture or other components
of our generics programs; risks associated with recently completed
and still-pending acquisitions, including risks arising as a result
from our entry into new lines of businesses; the possibility that
our at-Home reporting unit goodwill could become impaired due to
changes to our long-term financial plan, increases in global
interest rates or unfavorable changes in the U.S. statutory tax
rate. Cardinal Health is subject to additional risks and
uncertainties described in Cardinal Health's Form 10-K, Form 10-Q
and Form 8K reports and exhibits to those reports. This release
reflects management's views as of January
30, 2025. Except to the extent required by applicable law,
Cardinal Health undertakes no obligation to update or revise any
forward-looking statement. Forward-looking statements are
aspirational and not guarantees or promises that goals, targets or
projections will be met, and no assurance can be given that any
commitment, expectation, initiative or plan in this report can or
will be achieved or completed. Cardinal Health provides definitions
and reconciliations of non-GAAP financial measures and their most
directly comparable GAAP financial measures at
ir.cardinalhealth.com
Schedule
1
|
Cardinal Health,
Inc. and Subsidiaries
Condensed
Consolidated Statements of Earnings (Unaudited)
|
|
|
Second
Quarter
|
|
Year-to-Date
|
(in millions, except
per common share amounts)
|
2025
|
|
2024
|
|
%
Change
|
|
2025
|
|
2024
|
|
%
Change
|
Revenue
|
$
55,264
|
|
$
57,442
|
|
(4) %
|
|
$
107,541
|
|
$
112,092
|
|
(4) %
|
Cost of products
sold
|
53,323
|
|
55,588
|
|
(4) %
|
|
103,698
|
|
108,495
|
|
(4) %
|
Gross
margin
|
1,941
|
|
1,854
|
|
5 %
|
|
3,843
|
|
3,597
|
|
7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Distribution, selling,
general and administrative expenses
|
1,306
|
|
1,268
|
|
3 %
|
|
2,583
|
|
2,454
|
|
5 %
|
Restructuring and
employee severance
|
9
|
|
28
|
|
|
|
33
|
|
53
|
|
|
Amortization and other
acquisition-related costs
|
105
|
|
63
|
|
|
|
179
|
|
127
|
|
|
Impairments and
(gain)/loss on disposal of assets, net 1
|
3
|
|
1
|
|
|
|
2
|
|
542
|
|
|
Litigation
(recoveries)/charges, net
|
(31)
|
|
(11)
|
|
|
|
(71)
|
|
(52)
|
|
|
Operating
earnings
|
549
|
|
505
|
|
9 %
|
|
1,117
|
|
473
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income)/expense,
net
|
3
|
|
(10)
|
|
|
|
(2)
|
|
(9)
|
|
|
Interest expense,
net
|
35
|
|
3
|
|
N.M.
|
|
67
|
|
14
|
|
N.M.
|
Earnings before income
taxes
|
511
|
|
512
|
|
— %
|
|
1,052
|
|
468
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes 2
|
110
|
|
143
|
|
(23) %
|
|
234
|
|
110
|
|
N.M.
|
Net
earnings
|
401
|
|
369
|
|
9 %
|
|
818
|
|
358
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net earnings
attributable to noncontrolling interests
|
(1)
|
|
(1)
|
|
|
|
(2)
|
|
(2)
|
|
|
Net earnings
attributable to Cardinal Health, Inc.
|
$
400
|
|
$
368
|
|
9 %
|
|
$
816
|
|
$
356
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share attributable to Cardinal Health, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
1.65
|
|
$
1.50
|
|
10 %
|
|
$
3.37
|
|
$
1.44
|
|
N.M.
|
Diluted
|
1.65
|
|
1.50
|
|
10 %
|
|
3.35
|
|
1.43
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
242
|
|
245
|
|
|
|
242
|
|
247
|
|
|
Diluted
|
243
|
|
246
|
|
|
|
243
|
|
248
|
|
|
|
1 For the
six months ended December 31, 2023, impairments and (gain)/loss on
disposal of assets, net included a pre-tax goodwill impairment
charge of $585 million related to the GMPD segment.
|
2 For fiscal
2024, the estimated net tax benefit related to this impairment was
$45 million and was included in the annual effective tax rate. As a
result, the amount of tax benefit increased by approximately an
incremental $66 million for the six months ended December 31, 2023
and increased the provision for income taxes for the remainder of
fiscal 2024.
|
Schedule
2
|
Cardinal Health,
Inc. and Subsidiaries
Condensed
Consolidated Balance Sheets
|
|
(in
millions)
|
December 31,
2024
|
|
June 30,
2024
|
Assets
|
(Unaudited)
|
|
|
Current
assets:
|
|
|
|
Cash and
equivalents
|
$
3,810
|
|
$
5,133
|
Trade receivables,
net
|
12,369
|
|
12,084
|
Inventories,
net
|
16,904
|
|
14,957
|
Prepaid expenses and
other
|
2,623
|
|
2,663
|
Assets held for
sale
|
50
|
|
47
|
Total current
assets
|
35,756
|
|
34,884
|
|
|
|
|
Property and equipment,
net
|
2,558
|
|
2,529
|
Goodwill and other
intangibles, net
|
7,436
|
|
6,450
|
Other assets
|
1,252
|
|
1,258
|
Total
assets
|
$
47,002
|
|
$
45,121
|
|
|
|
|
Liabilities and
Shareholders' Deficit
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
31,298
|
|
$
31,759
|
Current portion of
long-term obligations and other short-term borrowings
|
544
|
|
434
|
Other accrued
liabilities
|
3,381
|
|
3,447
|
Total current
liabilities
|
35,223
|
|
35,640
|
|
|
|
|
Long-term obligations,
less current portion
|
7,062
|
|
4,658
|
Deferred income taxes
and other liabilities
|
7,638
|
|
8,035
|
|
|
|
|
Total shareholders'
deficit
|
(2,921)
|
|
(3,212)
|
Total liabilities
and shareholders' deficit
|
$
47,002
|
|
$
45,121
|
Schedule
3
|
Cardinal Health,
Inc. and Subsidiaries
Consolidated
Statements of Cash Flows (Unaudited)
|
|
|
Second
Quarter
|
|
Year-to-Date
|
(in
millions)
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net earnings
|
$
401
|
|
$
369
|
|
$
818
|
|
$
358
|
|
|
|
|
|
|
|
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
192
|
|
175
|
|
374
|
|
347
|
Impairments and loss
on sale of other investments
|
1
|
|
—
|
|
2
|
|
—
|
Impairments and
(gain)/loss on disposal of assets, net
|
3
|
|
1
|
|
2
|
|
542
|
Share-based
compensation
|
30
|
|
28
|
|
60
|
|
57
|
Provision for bad
debts
|
12
|
|
12
|
|
28
|
|
21
|
Change in operating
assets and liabilities, net of effects from acquisitions and
divestitures:
|
|
|
|
|
|
|
|
Increase in
trade receivables
|
(541)
|
|
(538)
|
|
(253)
|
|
(480)
|
Increase in
inventories
|
(1,289)
|
|
(1,376)
|
|
(1,967)
|
|
(2,449)
|
Increase/(decrease) in accounts payable
|
924
|
|
2,591
|
|
(470)
|
|
4,353
|
Other accrued
liabilities and operating items, net
|
(133)
|
|
(83)
|
|
(641)
|
|
(1,042)
|
Net cash provided
by/(used in) operating activities
|
(400)
|
|
1,179
|
|
(2,047)
|
|
1,707
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Acquisition of
subsidiaries, net of cash acquired
|
(1,076)
|
|
—
|
|
(1,076)
|
|
—
|
Proceeds from
divestitures, net of cash sold
|
—
|
|
9
|
|
2
|
|
9
|
Additions to property
and equipment
|
(99)
|
|
(114)
|
|
(189)
|
|
(206)
|
Proceeds from the
disposal of property and equipment
|
—
|
|
1
|
|
—
|
|
2
|
Purchases of
investments
|
(3)
|
|
(1)
|
|
(3)
|
|
(2)
|
Proceeds from
investments
|
2
|
|
—
|
|
2
|
|
1
|
Proceeds from net
investment hedge terminations
|
—
|
|
—
|
|
—
|
|
28
|
Proceeds from
short-term investment in time deposit
|
200
|
|
—
|
|
200
|
|
—
|
Net cash used in
investing activities
|
(976)
|
|
(105)
|
|
(1,064)
|
|
(168)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Proceeds from long-term
obligations, net of issuance costs
|
2,869
|
|
—
|
|
2,869
|
|
—
|
Reduction of long-term
obligations
|
(414)
|
|
(8)
|
|
(423)
|
|
(15)
|
Net tax
proceeds/(withholding) from share-based compensation
|
13
|
|
29
|
|
(15)
|
|
1
|
Dividends on common
shares
|
(122)
|
|
(124)
|
|
(250)
|
|
(255)
|
Purchase of treasury
shares, net
|
(15)
|
|
(250)
|
|
(390)
|
|
(750)
|
Net cash provided
by/(used in) financing activities
|
2,331
|
|
(353)
|
|
1,791
|
|
(1,019)
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and equivalents
|
(12)
|
|
6
|
|
(3)
|
|
1
|
|
|
|
|
|
|
|
|
Net increase/(decrease)
in cash and equivalents
|
943
|
|
727
|
|
(1,323)
|
|
521
|
Cash and equivalents at
beginning of period
|
2,867
|
|
3,870
|
|
5,133
|
|
4,076
|
Cash and
equivalents at end of period
|
$
3,810
|
|
$
4,597
|
|
$
3,810
|
|
$
4,597
|
Schedule
4
|
Cardinal Health,
Inc. and Subsidiaries
Segment
Information
|
|
|
Second
Quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical and
Specialty Solutions
|
|
Global Medical
Products and Distribution
|
|
Other
|
(in
millions)
|
2025
|
|
2024
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
$
50,849
|
|
$
53,202
|
|
$
3,154
|
|
$
3,127
|
|
$
1,283
|
|
$
1,135
|
Growth rate
|
(4) %
|
|
12 %
|
|
1 %
|
|
2 %
|
|
13 %
|
|
11 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
profit
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
$
531
|
|
$
495
|
|
$
18
|
|
$
11
|
|
$
118
|
|
$
106
|
Growth rate
|
7 %
|
|
10 %
|
|
N.M.
|
|
N.M.
|
|
11 %
|
|
10 %
|
Segment profit
margin
|
1.04 %
|
|
0.93 %
|
|
0.57 %
|
|
0.35 %
|
|
9.20 %
|
|
9.34 %
|
|
|
Year-to-Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical and
Specialty Solutions
|
|
Global Medical
Products and Distribution
|
|
Other
|
(in
millions)
|
2025
|
|
2024
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
$
98,839
|
|
$
103,790
|
|
$
6,277
|
|
$
6,159
|
|
$
2,469
|
|
$
2,186
|
Growth rate
|
(5) %
|
|
12 %
|
|
2 %
|
|
— %
|
|
13 %
|
|
10 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
profit
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
$
1,061
|
|
$
951
|
|
$
26
|
|
$
23
|
|
$
222
|
|
$
202
|
Growth rate
|
12 %
|
|
12 %
|
|
13 %
|
|
N.M.
|
|
10 %
|
|
4 %
|
Segment profit
margin
|
1.07 %
|
|
0.92 %
|
|
0.41 %
|
|
0.37 %
|
|
8.99 %
|
|
9.24 %
|
|
The sum of the
components and certain computations may reflect rounding
adjustments.
|
Schedule
5
|
Cardinal Health,
Inc. and Subsidiaries
GAAP / Non-GAAP
Reconciliation1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
|
Operating
|
Earnings
|
|
|
Net
|
|
|
Diluted
|
|
|
Margin
|
|
SG&A2
|
|
Earnings
|
Before
|
Provision
for
|
|
Earnings3
|
Effective
|
|
EPS 3
|
(in millions, except
per
common share amounts)
|
Gross
|
Growth
|
|
Growth
|
Operating
|
Growth
|
Income
|
Income
|
Net
|
Growth
|
Tax
|
Diluted
|
Growth
|
Margin
|
Rate
|
SG&A
2
|
Rate
|
Earnings
|
Rate
|
Taxes
|
Taxes
|
Earnings
3
|
Rate
|
Rate
|
EPS 3
|
Rate
|
Second Quarter
2025
|
GAAP
|
$
1,941
|
5 %
|
$
1,306
|
3 %
|
$
549
|
9 %
|
$
511
|
$
110
|
$
400
|
9 %
|
21.4 %
|
$
1.65
|
10 %
|
Restructuring
and employee severance
|
—
|
|
—
|
|
9
|
|
9
|
2
|
7
|
|
|
0.03
|
|
Amortization and
other acquisition-related costs
|
—
|
|
—
|
|
105
|
|
105
|
27
|
78
|
|
|
0.32
|
|
Impairments and
(gain)/loss on disposal of assets, net
|
—
|
|
—
|
|
3
|
|
3
|
1
|
2
|
|
|
0.01
|
|
Litigation (recoveries)/charges, net
|
—
|
|
—
|
|
(31)
|
|
(31)
|
(12)
|
(19)
|
|
|
(0.08)
|
|
Non-GAAP
|
$
1,941
|
5 %
|
$
1,306
|
3 %
|
$
635
|
9 %
|
$
597
|
$
127
|
$
468
|
1 %
|
21.4 %
|
$
1.93
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
2024
|
GAAP
|
$
1,854
|
10 %
|
$
1,268
|
8 %
|
$ 505
|
N.M.
|
$ 512
|
$
143
|
$
368
|
N.M.
|
27.9 %
|
$
1.50
|
N.M.
|
Restructuring
and employee severance
|
—
|
|
—
|
|
28
|
|
28
|
7
|
21
|
|
|
0.09
|
|
Amortization and
other acquisition-related costs
|
—
|
|
—
|
|
63
|
|
63
|
17
|
46
|
|
|
0.19
|
|
Impairments and
(gain)/loss on disposal of assets, net
|
—
|
|
—
|
|
1
|
|
1
|
(35)
|
36
|
|
|
0.15
|
|
Litigation (recoveries)/charges, net
|
—
|
|
—
|
|
(11)
|
|
(11)
|
(5)
|
(6)
|
|
|
(0.03)
|
|
Non-GAAP
|
$
1,854
|
10 %
|
$
1,269
|
7 %
|
$ 585
|
17 %
|
$ 592
|
$
127
|
$
464
|
22 %
|
21.4 %
|
$
1.89
|
31 %
|
|
1 For more
information on these measures, refer to the Use of Non-GAAP
Measures and Definitions schedules.
|
2
Distribution, selling, general and administrative expenses.
|
3
Attributable to Cardinal Health, Inc.
|
The sum of the
components and certain computations may reflect rounding
adjustments.
|
We generally apply
varying tax rates depending on the item's nature and tax
jurisdiction where it is incurred.
|
Schedule
5
|
Cardinal Health,
Inc. and Subsidiaries
GAAP / Non-GAAP
Reconciliation1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
|
Operating
|
Earnings
|
|
|
Net
|
|
|
Diluted
|
|
|
Margin
|
|
SG&A2
|
|
Earnings
|
Before
|
Provision
for
|
|
Earnings3
|
Effective
|
|
EPS 3
|
|
Gross
|
Growth
|
|
Growth
|
Operating
|
Growth
|
Income
|
Income
|
Net
|
Growth
|
Tax
|
Diluted
|
Growth
|
(in millions, except
per
common share amounts)
|
Margin
|
Rate
|
SG&A
2
|
Rate
|
Earnings
|
Rate
|
Taxes
|
Taxes
|
Earnings
3
|
Rate
|
Rate
|
EPS 3
|
Rate
|
Year-to-Date
2025
|
GAAP
|
$
3,843
|
7 %
|
$
2,583
|
5 %
|
$
1,117
|
N.M.
|
$ 1,052
|
$
234
|
$
816
|
N.M.
|
22.2 %
|
$
3.35
|
N.M.
|
Restructuring
and employee severance
|
—
|
|
—
|
|
33
|
|
33
|
8
|
25
|
|
|
0.10
|
|
Amortization and
other acquisition-related costs
|
—
|
|
—
|
|
179
|
|
179
|
47
|
132
|
|
|
0.54
|
|
Impairments and
(gain)/loss on disposal of assets, net
|
—
|
|
—
|
|
2
|
|
2
|
—
|
2
|
|
|
0.01
|
|
Litigation (recoveries)/charges, net
|
—
|
|
—
|
|
(71)
|
|
(71)
|
(24)
|
(47)
|
|
|
(0.19)
|
|
Non-GAAP
|
$
3,843
|
7 %
|
$
2,583
|
5 %
|
$
1,260
|
10 %
|
$ 1,195
|
$
266
|
$
927
|
4 %
|
22.2 %
|
$
3.81
|
6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-to-Date
2024
|
GAAP
|
$
3,597
|
10 %
|
$
2,454
|
3 %
|
$
473
|
N.M.
|
$ 468
|
$
110
|
$
356
|
N.M.
|
23.4 %
|
$
1.43
|
N.M.
|
Restructuring
and employee severance
|
—
|
|
—
|
|
53
|
|
53
|
14
|
39
|
|
|
0.16
|
|
Amortization and
other acquisition-related costs
|
—
|
|
—
|
|
127
|
|
127
|
34
|
93
|
|
|
0.37
|
|
Impairments and
(gain)/loss on disposal of assets, net 4
|
—
|
|
—
|
|
542
|
|
542
|
100
|
442
|
|
|
1.78
|
|
Litigation (recoveries)/charges, net
|
—
|
|
—
|
|
(52)
|
|
(52)
|
(17)
|
(35)
|
|
|
(0.14)
|
|
Non-GAAP
|
$
3,597
|
10 %
|
$
2,455
|
3 %
|
$ 1,142
|
26 %
|
$ 1,137
|
$
241
|
$
894
|
29 %
|
21.2 %
|
$
3.60
|
39 %
|
|
1 For more
information on these measures, refer to the Use of Non-GAAP
Measures and Definitions schedules.
|
2
Distribution, selling, general and administrative expenses.
|
3
Attributable to Cardinal Health, Inc.
|
4 For the
six months ended December 31, 2023, impairments and (gain)/loss on
disposal of assets, net included a pre-tax goodwill impairment
charge of $585 million related to the GMPD segment. For fiscal
2024, the estimated net tax benefit related to this impairment was
$45 million and was included in the annual effective tax rate. As a
result, the amount of tax benefit increased by approximately an
incremental $66 million for the six months ended December 31, 2023
and increased the provision for income taxes for the remainder of
fiscal 2024.
|
The sum of the
components and certain computations may reflect rounding
adjustments.
|
We generally apply
varying tax rates depending on the item's nature and tax
jurisdiction where it is incurred.
|
Schedule
6
|
Cardinal Health,
Inc. and Subsidiaries
GAAP / Non-GAAP
Reconciliation - GAAP Cash Flow to Non-GAAP Adjusted Free Cash
Flow
|
|
|
|
|
|
|
|
|
|
Second
Quarter
|
|
Year-to-Date
|
(in
millions)
|
2025
|
|
2024
|
|
2025
|
|
2024
|
GAAP - Cash Flow
Categories
|
|
|
|
|
|
|
|
Net cash provided
by/(used in) operating activities
|
$
(400)
|
|
$
1,179
|
|
$
(2,047)
|
|
$
1,707
|
Net cash used in
investing activities
|
(976)
|
|
(105)
|
|
(1,064)
|
|
(168)
|
Net cash provided
by/(used in) financing activities
|
2,331
|
|
(353)
|
|
1,791
|
|
(1,019)
|
Effect of exchange
rates changes on cash and equivalents
|
(12)
|
|
6
|
|
(3)
|
|
1
|
Net
increase/(decrease) in cash and equivalents
|
$
943
|
|
$
727
|
|
$
(1,323)
|
|
$
521
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted
Free Cash Flow
|
|
|
|
|
|
|
|
Net cash provided
by/(used in) operating activities
|
$
(400)
|
|
$
1,179
|
|
$
(2,047)
|
|
$
1,707
|
Additions to property
and equipment
|
(99)
|
|
(114)
|
|
(189)
|
|
(206)
|
Payments related to
matters included in litigation (recoveries)/charges, net
|
245
|
|
(27)
|
|
621
|
|
515
|
Non-GAAP Adjusted
Free Cash Flow
|
$
(254)
|
|
$
1,038
|
|
$
(1,615)
|
|
$
2,016
|
|
For more information on
these measures, refer to the Use of Non-GAAP Measures and
Definitions schedules.
|
Schedule
7
|
Cardinal Health,
Inc. and Subsidiaries
Revenue Growth Rates
Excluding OptumRx
|
|
Second
Quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Pharmaceutical and
Specialty Solutions
|
(in
millions)
|
2025
|
|
2024
|
|
Growth Rate
|
|
(in
millions)
|
2025
|
|
2024
|
|
Growth Rate
|
Total
Revenue
|
$
55.3
|
|
$
57.4
|
|
(4) %
|
|
Total Pharmaceutical
and Specialty
Solutions Revenue
|
$
50.8
|
|
$ 53.2
|
|
(4) %
|
less: OptumRx
Revenue
|
—
|
|
9.8
|
|
|
|
less: OptumRx
Revenue
|
—
|
|
9.8
|
|
|
Revenue, excluding
OptumRx
|
$
55.3
|
|
$
47.6
|
|
16 %
|
|
Pharmaceutical and
Specialty Solutions
Revenue, excluding OptumRx
|
$
50.8
|
|
$ 43.4
|
|
17 %
|
|
|
|
Year-to-Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Pharmaceutical and
Specialty Solutions
|
(in
millions)
|
2025
|
|
2024
|
|
Growth Rate
|
|
(in
millions)
|
2025
|
|
2024
|
|
Growth Rate
|
Total
Revenue
|
$
107.5
|
|
$
112.1
|
|
(4) %
|
|
Total Pharmaceutical
and Specialty
Solutions Revenue
|
$
98.8
|
|
$ 103.8
|
|
(5) %
|
less: OptumRx
Revenue
|
—
|
|
19.1
|
|
|
|
less: OptumRx
Revenue
|
—
|
|
19.1
|
|
|
Revenue, excluding
OptumRx
|
$
107.5
|
|
$
93.0
|
|
16 %
|
|
Pharmaceutical and
Specialty
Solutions Revenue, excluding OptumRx
|
$
98.8
|
|
$ 84.7
|
|
17 %
|
Cardinal Health, Inc. and Subsidiaries
Use of Non-GAAP Measures
This earnings release
contains financial measures that are not calculated in accordance
with U.S. generally accepted accounting principles ("GAAP").
In addition to analyzing our business based on financial
information prepared in accordance with GAAP, we use these non-GAAP
financial measures internally to evaluate our performance, engage
in financial and operational planning, and determine incentive
compensation because we believe that these measures provide
additional perspective on and, in some circumstances are more
closely correlated to, the performance of our underlying, ongoing
business. We provide these non-GAAP financial measures to investors
as supplemental metrics to assist readers in assessing the effects
of items and events on our financial and operating results on a
year-over-year basis and in comparing our performance to that of
our competitors. However, the non-GAAP financial measures that we
use may be calculated differently from, and therefore may not be
comparable to, similarly titled measures used by other companies.
The non-GAAP financial measures disclosed by us should not be
considered a substitute for, or superior to, financial measures
calculated in accordance with GAAP, and the financial results
calculated in accordance with GAAP and reconciliations to those
financial statements set forth below should be carefully
evaluated.
Exclusions from Non-GAAP Financial Measures
Management
believes it is useful to exclude the following items from the
non-GAAP measures presented in this report for its own and for
investors' assessment of the business for the reasons identified
below:
- LIFO charges and credits are excluded because the factors that
drive last-in first-out ("LIFO") inventory charges or credits, such
as pharmaceutical manufacturer price appreciation or deflation and
year-end inventory levels (which can be meaningfully influenced by
customer buying behavior immediately preceding our fiscal
year-end), are largely out of our control and cannot be accurately
predicted. The exclusion of LIFO charges and credits from non-GAAP
metrics facilitates comparison of our current financial results to
our historical financial results and to our peer group companies'
financial results. We did not recognize any LIFO charges or credits
during the periods presented.
- State opioid assessments related to prior fiscal years is the
portion of state assessments for prescription opioid medications
that were sold or distributed in periods prior to the period in
which the expense is incurred. This portion is excluded from
non-GAAP financial measures because it is retrospectively applied
to sales in prior fiscal years and inclusion would obscure analysis
of the current fiscal year results of our underlying, ongoing
business. Additionally, while states' laws may require us to make
payments on an ongoing basis, the portion of the assessment related
to sales in prior periods are contemplated to be one-time,
nonrecurring items. Income from state opioid assessments related to
prior fiscal years represents reversals of accruals due to changes
in estimates or when the underlying assessments were invalidated by
a Court or reimbursed by manufacturers.
- Shareholder cooperation agreement costs includes costs such as
legal, consulting and other expenses incurred in relation to the
agreement (the "Cooperation Agreement") entered into among Elliott
Associates, L.P., Elliott International, L.P. (together, "Elliott")
and Cardinal Health. These include costs incurred to negotiate and
finalize the Cooperation Agreement and costs incurred by the
Business Review Committee of the Board of Directors, formed under
this Cooperation Agreement, tasked with undertaking a comprehensive
review of our strategy, portfolio, capital allocation framework,
and operations. We have excluded these costs from our non-GAAP
metrics because they do not occur in or reflect the ordinary course
of our ongoing business operations and may obscure analysis of
trends and financial performance. The Cooperation Agreement expired
in the second quarter of fiscal 2025.
- Restructuring and employee severance costs are excluded because
they are not part of the ongoing operations of our underlying
business and include, but are not limited to, costs related to
divestitures, closing and consolidating facilities, changing the
way we manufacture or distribute our products, moving manufacturing
of a product to another location, changes in production or business
process outsourcing or insourcing, employee severance and
realigning operations.
- Amortization and other acquisition-related costs, which include
transaction costs, integration costs, and changes in the fair value
of contingent consideration obligations, are excluded because they
are not part of the ongoing operations of our underlying business
and to facilitate comparison of our current financial results to
our historical financial results and to our peer group companies'
financial results. Additionally, costs for amortization of
acquisition-related intangible assets are non-cash amounts, which
are variable in amount and frequency and are significantly impacted
by the timing and size of acquisitions, so their exclusion
facilitates comparison of historical, current and forecasted
financial results. We also exclude other acquisition-related costs,
which are directly related to an acquisition but do not meet the
criteria to be recognized on the acquired entity's initial balance
sheet as part of the purchase price allocation. These costs are
also significantly impacted by the timing, complexity and size of
acquisitions.
- Impairments and gain or loss on disposal of assets, net are
excluded because they do not occur in or reflect the ordinary
course of our ongoing business operations and are inherently
unpredictable in timing and amount, and in the case of impairments,
are non-cash amounts, so their exclusion facilitates comparison of
historical, current and forecasted financial results.
- Litigation recoveries or charges, net are excluded because they
often relate to events that may have occurred in prior or multiple
periods, do not occur in or reflect the ordinary course of our
business and are inherently unpredictable in timing and
amount.
- Loss on early extinguishment of debt is excluded because it
does not typically occur in the normal course of business and may
obscure analysis of trends and financial performance. Additionally,
the amount and frequency of this type of charge is not consistent
and is significantly impacted by the timing and size of debt
extinguishment transactions.
The tax effect for each of the items listed above is determined
using the tax rate and other tax attributes applicable to the item
and the jurisdiction(s) in which the item is recorded. The gross,
tax and net impact of each item are presented with our GAAP to
non-GAAP reconciliations.
Non-GAAP adjusted free cash flow: We provide this non-GAAP
financial measure as a supplemental metric to assist readers in
assessing the effects of items and events on our cash flow on a
year-over-year basis and in comparing our performance to that of
our peer group companies. In calculating this non-GAAP metric,
certain items are excluded from net cash provided by operating
activities because they relate to significant and unusual or
non-recurring events and are inherently unpredictable in timing and
amount. We believe adjusted free cash flow is important to
management and useful to investors as a supplemental measure as it
indicates the cash flow available for working capital needs, debt
repayments, dividend payments, share repurchases, strategic
acquisitions, or other strategic uses of cash. A reconciliation of
our GAAP financial results to Non-GAAP adjusted free cash flow is
provided in Schedule 6 of the financial statement tables included
with this release.
Forward Looking Non-GAAP Measures
In this document,
the Company presents certain forward-looking non-GAAP metrics. The
Company does not provide outlook on a GAAP basis because the items
that the Company excludes from GAAP to calculate the comparable
non-GAAP measure can be dependent on future events that are less
capable of being controlled or reliably predicted by management and
are not part of the Company's routine operating activities.
Additionally, management does not forecast many of the excluded
items for internal use and therefore cannot create or rely on
outlook done on a GAAP basis.
The occurrence, timing and amount of any of the items excluded
from GAAP to calculate non-GAAP could significantly impact the
Company's fiscal 2025 GAAP results. Over the past five fiscal
years, the excluded items have impacted the Company's EPS from
$3.49 to $18.06, which includes a $17.54 charge related to the opioid litigation we
recognized in fiscal 2020.
Definitions
Growth rate calculation: growth rates in this report
are determined by dividing the difference between current-period
results and prior-period results by prior-period results.
Interest and Other, net: other (income)/expense, net plus
interest expense, net.
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.
Non-GAAP gross margin: gross margin, excluding LIFO
charges/(credits).
Non-GAAP distribution, selling, general and administrative
expenses or Non-GAAP SG&A: distribution, selling, general
and administrative expenses, excluding state opioid assessment
related to prior fiscal years and shareholder cooperation agreement
costs.
Non-GAAP operating earnings: operating earnings excluding
(1) LIFO charges/(credits), (2) state opioid assessment related to
prior fiscal years, (3) shareholder cooperation agreement costs,
(4) restructuring and employee severance, (5) amortization and
other acquisition-related costs, (6) impairments and (gain)/loss on
disposal of assets, net and (7) litigation (recoveries)/charges,
net.
Non-GAAP earnings before income taxes: earnings
before income taxes excluding (1) LIFO charges/(credits), (2) state
opioid assessment related to prior fiscal years, (3) shareholder
cooperation agreement costs, (4) restructuring and employee
severance, (5) amortization and other acquisition-related costs,
(6) impairments and (gain)/loss on disposal of assets, net, (7)
litigation (recoveries)/charges, net and (8) loss on early
extinguishment of debt.
Non-GAAP net earnings attributable to Cardinal Health,
Inc.: net earnings attributable to Cardinal Health, Inc.
excluding (1) LIFO charges/(credits), (2) state opioid assessment
related to prior fiscal years, (3) shareholder cooperation
agreement costs, (4) restructuring and employee severance, (5)
amortization and other acquisition-related costs, (6) impairments
and (gain)/loss on disposal of assets, net, (7) litigation
(recoveries)/charges, net and (8) loss on early extinguishment of
debt, each net of tax.
Non-GAAP effective tax rate: provision for income taxes
adjusted for the tax impacts of (1) LIFO charges/(credits), (2)
state opioid assessment related to prior fiscal years, (3)
shareholder cooperation agreement costs, (4) restructuring and
employee severance, (5) amortization and other acquisition-related
costs, (6) impairments and (gain)/loss on disposal of assets, net,
(7) litigation (recoveries)/charges, net and (8) loss on early
extinguishment of debt divided by (earnings before income taxes
adjusted for the eight items above).
Non-GAAP diluted earnings per share attributable to Cardinal
Health, Inc.: non-GAAP net earnings attributable to
Cardinal Health, Inc. divided by diluted weighted-average shares
outstanding.
Non-GAAP adjusted free cash flow: net cash provided
by/(used in) operating activities less payments related to
additions to property and equipment, excluding settlement payments
and receipts related to matters included in litigation
(recoveries)/charges, net, as defined above, or other significant
and unusual or non-recurring cash payments or receipts.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cardinal-health-reports-second-quarter-fiscal-year-2025-results-and-raises-fiscal-year-2025-outlook-302364346.html
SOURCE Cardinal Health, Inc.