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

Exhibit 99.5

SEGMENT FINANCIAL SUMMARY

NDCHealth Corporation and Subsidiaries

(Continuing Operations)

(In Thousands)

	Fiscal 2004						Fiscal 2005									Q3/Q3 Y-Y % Change		Q2/Q3 Sequential % Change
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			Qtr 3
	(As Restated)			(As Restated)			(As Restated)
Network Services and Systems:
Revenue	$	68,232		$	61,273		$	57,576		$	60,354		$	64,006		-6.2	%	6.1	%
Cost of Service	$	29,033		$	29,903		$	31,256		$	32,788		$	29,579		1.9	%	-9.8	%
Gross Profit	$	39,199		$	31,370		$	26,320		$	27,566		$	34,427		-12.2	%	24.9	%
% margin		57.4	%		51.2	%		45.7	%		45.7	%		53.8	%
Operating Income	$	16,408		$	7,967		$	5,329		$	3,463		$	8,853		-46.0	%	155.6	%
% margin		24.0	%		13.0	%		9.3	%		5.7	%		13.8	%
Information Management:
Revenue	$	36,504		$	35,101		$	35,320		$	38,402		$	38,188		4.6	%	-0.6	%
Cost of Service	$	20,140		$	21,319		$	20,392		$	20,766		$	19,748		-1.9	%	-4.9	%
Gross Profit	$	16,364		$	13,782		$	14,928		$	17,636		$	18,440		12.7	%	4.6	%
% margin		44.8	%		39.3	%		42.3	%		45.9	%		48.3	%
Operating Income	$	6,364		$	758		$	2,704		$	4,847		$	5,186		-18.5	%	7.0	%
% margin		17.4	%		2.2	%		7.7	%		12.6	%		13.6	%
Pharmacy Benefit Services:
Revenue	$	6,585		$	13,879		$	16,232		$	18,651		$	20,394		209.7	%	9.3	%
Cost of Service	$	5,663		$	13,011		$	15,063		$	17,408		$	18,685		229.9	%	7.3	%
Gross Profit	$	922		$	868		$	1,169		$	1,243		$	1,709		85.4	%	37.5	%
% margin		14.0	%		6.3	%		7.2	%		6.7	%		8.4	%
Operating Income	$	164		$	(118	)	$	218		$	269		$	394		140.2	%	46.5	%
% margin		2.5	%		-0.9	%		1.3	%		1.4	%		1.9	%
Other:*
Operating Income	$	—		$	(622	)	$	—		$	(872	)	$	(178	)	nm		nm
NDCHealth - Total
Revenue	$	111,321		$	110,253		$	109,128		$	117,407		$	122,588		10.1	%	4.4	%
Cost of Service	$	54,836		$	64,233		$	66,711		$	70,962		$	68,012		24.0	%	-4.2	%
Gross Profit	$	56,485		$	46,020		$	42,417		$	46,445		$	54,576		-3.4	%	17.5	%
% margin		50.7	%		41.7	%		38.9	%		39.6	%		44.5	%
Operating Income	$	22,936		$	7,985		$	8,251		$	7,707		$	14,255		-37.8	%	85.0	%
% margin		20.6	%		7.2	%		7.6	%		6.6	%		11.6	%

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