Cerner Financial Statements (CERN)
|
|
|
|
Report date
|
|
|
08.02.2019 |
10.02.2020 |
19.02.2021 |
05.05.2021 |
22.02.2022 |
|
03.05.2022 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 366 |
5 693 |
5 506 |
5 765 |
5 765 |
|
5 807 |
|
Operating Income, bln rub |
|
|
774.8 |
600.7 |
914.6 |
708.3 |
742.9 |
|
739.0 |
|
EBITDA, bln rub |
? |
|
1 451 |
1 357 |
1 718 |
1 418 |
1 462 |
|
1 451 |
|
Net profit, bln rub |
? |
|
630.1 |
529.5 |
780.1 |
555.6 |
555.6 |
|
589.5 |
|
|
OCF, bln rub |
? |
|
1 454 |
1 313 |
1 437 |
1 772 |
1 772 |
|
1 696 |
|
CAPEX, bln rub |
? |
|
757.4 |
781.0 |
617.5 |
0.000 |
627.3 |
|
563.2 |
|
FCF, bln rub |
? |
|
696.6 |
532.1 |
819.2 |
1 772 |
1 144 |
|
1 133 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
267.5 |
0.000 |
|
279.2 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
48.1% |
0.00% |
|
47.4% |
|
|
OPEX, bln rub |
|
|
3 654 |
4 021 |
3 879 |
3 055 |
4 056 |
|
4 050 |
|
Cost of production, bln rub |
|
|
937.3 |
1 071 |
932.9 |
1 001 |
1 001 |
|
1 014 |
|
R&D, bln rub |
|
|
473.4 |
509.7 |
749.0 |
0.000 |
836.0 |
|
838.8 |
|
Interest expenses, bln rub |
|
|
7.99 |
14.5 |
29.1 |
0.000 |
43.5 |
|
0.000 |
|
|
Assets, bln rub |
|
|
6 709 |
6 895 |
7 521 |
7 434 |
7 434 |
|
7 374 |
|
Net Assets, bln rub |
? |
|
4 928 |
4 317 |
4 483 |
3 680 |
3 680 |
|
3 909 |
|
Debt, bln rub |
|
|
443.7 |
1 038 |
1 336 |
1 836 |
1 836 |
|
1 611 |
|
Cash, bln rub |
|
|
775.4 |
541.8 |
1 058 |
842.5 |
842.5 |
|
880.7 |
|
Net debt, bln rub |
|
|
-331.7 |
496.6 |
278.0 |
993.8 |
993.8 |
|
730.6 |
|
|
Ordinary share price, rub |
|
|
52.0 |
73.3 |
78.5 |
|
92.9 |
|
95.0 |
|
Number of ordinary shares, mln |
|
|
333.6 |
321.2 |
309.1 |
306.7 |
306.7 |
|
296.3 |
|
|
Market cap, bln rub |
|
|
17 349 |
23 540 |
24 261 |
0 |
28 480 |
|
28 137 |
|
EV, bln rub |
? |
|
17 017 |
24 037 |
24 539 |
994 |
29 474 |
|
28 868 |
|
Book value, bln rub |
|
|
2 781 |
2 130 |
2 229 |
2 091 |
1 091 |
|
1 340 |
|
|
EPS, rub |
? |
|
1.89 |
1.65 |
2.52 |
1.81 |
1.81 |
|
1.99 |
|
FCF/share, rub |
|
|
2.09 |
1.66 |
2.65 |
5.78 |
3.73 |
|
3.82 |
|
BV/share, rub |
|
|
8.34 |
6.63 |
7.21 |
6.82 |
3.56 |
|
4.52 |
|
|
EBITDA margin, % |
? |
|
27.0% |
23.8% |
31.2% |
24.6% |
25.4% |
|
25.0% |
|
Net margin, % |
? |
|
11.7% |
9.30% |
14.2% |
9.64% |
9.64% |
|
10.2% |
|
FCF yield, % |
? |
|
4.02% |
2.26% |
3.38% |
|
4.02% |
|
4.03% |
|
ROE, % |
? |
|
12.8% |
12.3% |
17.4% |
15.1% |
15.1% |
|
15.1% |
|
ROA, % |
? |
|
9.39% |
7.68% |
10.4% |
7.47% |
7.47% |
|
7.99% |
|
|
P/E |
? |
|
27.5 |
44.5 |
31.1 |
0.00 |
51.3 |
|
47.7 |
|
P/FCF |
|
|
24.9 |
44.2 |
29.6 |
0.00 |
24.9 |
|
24.8 |
|
P/S |
? |
|
3.23 |
4.14 |
4.41 |
0.00 |
4.94 |
|
4.85 |
|
P/BV |
? |
|
6.24 |
11.1 |
10.9 |
0.00 |
26.1 |
|
21.0 |
|
EV/EBITDA |
? |
|
11.7 |
17.7 |
14.3 |
0.70 |
20.2 |
|
19.9 |
|
Debt/EBITDA |
|
|
-0.23 |
0.37 |
0.16 |
0.70 |
0.68 |
|
0.50 |
|
|
R&D/CAPEX, % |
|
|
62.5% |
65.3% |
121.3% |
|
133.3% |
|
148.9% |
|
|
CAPEX/Revenue, % |
|
|
14.1% |
13.7% |
11.2% |
0.00% |
10.9% |
|
9.70% |
|
| Cerner shareholders |
