24 24 Earnings Per Share Guidance Reconciliation Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Medco Health Solutions, Inc. Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information Guidance Information (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) Full Year Ended Estimated Estimated Estimated Estimated Estimated Estimated December 26, 2009 Full Year Ended December 25, 2010 Full Year Ended December 25, 2010 Full Year Ended December 25, 2010 Full Year Ended December 31, 2011 Full Year Ended December 31, 2011 Full Year Ended December 31, 2011 Actual Low End High End Low End High End Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: Earnings Per Share Guidance Reconciliation: GAAP diluted earnings per share GAAP diluted earnings per share GAAP diluted earnings per share GAAP diluted earnings per share GAAP diluted earnings per share $ 2.61 $ 3.14 $ 3.16 $ 3.53 $ 3.66 Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) Adjustment for the amortization of spin-off intangible assets (1) 0.22 0.24 0.24 0.27 0.27 Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization Diluted earnings per share, excluding spin-off intangible amortization $ 2.83 $ 3.38 $ 3.40 $ 3.80 $ 3.93 Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) Adjustment for the remaining amortization of intangible assets (2) 0.15 0.15 0.15 0.19 0.19 Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization Diluted earnings per share, excluding all intangible amortization $ 2.98 $ 3.53 $ 3.55 $ 3.99 $ 4.12 Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year Diluted earnings per share growth over prior year 20% 21% 12% 17% Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization Diluted earnings per share growth over prior year, excluding spin-off intangible amortization 19% 20% 12% 16% Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization Diluted earnings per share growth over prior year, excluding all intangible amortization 18% 19% 12% 17% (1) This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Med co became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. This adjustment represents the per share effect of the intangible amortization from the 2003 spin-off, when Medco became a publicly traded company. (2) This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. This adjustment represents the per share effect of the remaining intangible amortization. |