Ndchealth (NDC) 8-K NDCHealth Reports Fiscal Second Quarter Results

Exhibit 99.5

SEGMENT FINANCIAL SUMMARY

NDCHealth Corporation and Subsidiaries

(Continuing Operations)

(In Thousands)

	Fiscal 2003												Fiscal 2004												Fiscal 2005						Q2/Q2 Y-Y % Change		Q1/Q2 Sequential % Change
	Qtr 1			Qtr 2			Qtr 3			Qtr 4			Qtr 1			Qtr 2			Qtr 3			Qtr 4			Qtr 1			Qtr 2
	(As Restated)			(As Restated)			(As Restated)			(As Restated)			(As Restated)			(As Restated)			(As Restated)			(As Restated)			(As Restated)
Network Services and Systems:
Revenue	$	59,945		$	63,219		$	63,237		$	68,708		$	62,266		$	66,799		$	68,232		$	61,273		$	57,576		$	60,354		-9.6	%	4.8	%
Cost of Service	$	29,285		$	29,577		$	29,085		$	31,538		$	28,001		$	30,112		$	29,033		$	29,903		$	31,256		$	32,788		8.9	%	4.9	%
Gross Profit	$	30,660		$	33,642		$	34,152		$	37,170		$	34,265		$	36,687		$	39,199		$	31,370		$	26,320		$	27,566
% margin		51.1	%		53.2	%		54.0	%		54.1	%		55.0	%		54.9	%		57.4	%		51.2	%		45.7	%		45.7	%
Operating Income	$	14,328		$	15,492		$	12,991		$	12,346		$	13,545		$	14,550		$	16,408		$	7,967		$	5,329		$	3,463		-76.2	%	-35.0	%
% margin		23.9	%		24.5	%		20.5	%		18.0	%		21.8	%		21.8	%		24.0	%		13.0	%		9.3	%		5.7	%
Information Management:
Revenue	$	35,224		$	36,681		$	39,715		$	40,124		$	35,757		$	37,637		$	36,504		$	35,101		$	35,320		$	38,402		2.0	%	8.7	%
Cost of Service	$	17,965		$	18,110		$	19,459		$	21,466		$	19,810		$	19,828		$	20,140		$	21,319		$	20,392		$	20,766		4.7	%	1.8	%
Gross Profit	$	17,259		$	18,571		$	20,256		$	18,658		$	15,947		$	17,809		$	16,364		$	13,782		$	14,928		$	17,636
% margin		49.0	%		50.6	%		51.0	%		46.5	%		44.6	%		47.3	%		44.8	%		39.3	%		42.3	%		45.9	%
Operating Income	$	6,231		$	8,706		$	10,073		$	9,124		$	5,157		$	7,375		$	6,364		$	758		$	2,704		$	4,847		-34.3	%	79.3	%
% margin		17.7	%		23.7	%		25.4	%		22.7	%		14.4	%		19.6	%		17.4	%		2.2	%		7.7	%		12.6	%
Pharmacy Benefit Services:
Revenue	$	3,049		$	3,050		$	3,036		$	3,558		$	4,642		$	4,802		$	6,585		$	13,879		$	16,232		$	18,651		288.4	%	14.9	%
Cost of Service	$	2,480		$	2,344		$	2,581		$	3,015		$	3,685		$	3,653		$	5,663		$	13,011		$	15,063		$	17,408		376.5	%	15.6	%
Gross Profit	$	569		$	706		$	455		$	543		$	957		$	1,149		$	922		$	868		$	1,169		$	1,243
% margin		18.7	%		23.1	%		15.0	%		15.3	%		20.6	%		23.9	%		14.0	%		6.3	%		7.2	%		6.7	%
Operating Income	$	79		$	154		$	69		$	6		$	300		$	531		$	164		$	(118	)	$	218		$	269		-49.3	%	23.4	%
% margin		2.6	%		5.0	%		2.3	%		0.2	%		6.5	%		11.1	%		2.5	%		-0.9	%		1.3	%		1.4	%
Other:*
Operating Income	$	—		$	—		$	—		$	—		$	(275	)	$	(983	)	$	—		$	(622	)	$	—		$	(872	)	nm		nm
NDCHealth - Total
Revenue	$	98,218		$	102,950		$	105,988		$	112,390		$	102,665		$	109,238		$	111,321		$	110,253		$	109,128		$	117,407		7.5	%	7.6	%
Cost of Service	$	49,730		$	50,031		$	51,125		$	56,019		$	51,496		$	53,593		$	54,836		$	64,233		$	66,711		$	70,962		32.4	%	6.4	%
Gross Profit	$	48,488		$	52,919		$	54,863		$	56,371		$	51,169		$	55,645		$	56,485		$	46,020		$	42,417		$	46,445
% margin		49.4	%		51.4	%		51.8	%		50.2	%		49.8	%		50.9	%		50.7	%		41.7	%		38.9	%		39.6	%
Operating Income	$	20,638		$	24,352		$	23,133		$	21,476		$	18,727		$	21,473		$	22,936		$	7,985		$	8,251		$	7,707		-64.1	%	-6.6	%
% margin		21.0	%		23.7	%		21.8	%		19.1	%		18.2	%		19.7	%		20.6	%		7.2	%		7.6	%		6.6	%

* Includes Restructuring and Other Charges not allocated to Operating Segments.

14