A

Amerisourcebergen Corp
LSE:0HF3

Watchlist Manager
Amerisourcebergen Corp
LSE:0HF3
Watchlist
Price: 250.71 USD 0.33% Market Closed
Market Cap: 52B USD
Have any thoughts about
Amerisourcebergen Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

294B
+4%
Revenue
Growth Rates:
1 Year
+12%
3 Years
+37%
5 Years
+64%
7 Years
+92%
10 Years
+146%
3B
+5%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+14%
5 Years
+63%
7 Years
+51%
10 Years
+297%
1.5B
-19%
Net Income
Growth Rates:
1 Year
-14%
3 Years
-2%
5 Years
+77%
7 Years
+315%
10 Years
+451%

Earnings Waterfall
Amerisourcebergen Corp

Revenue
294B USD
Cost of Revenue
-284.2B USD
Gross Profit
9.8B USD
Operating Expenses
-6.8B USD
Operating Income
3B USD
Other Expenses
-1.5B USD
Net Income
1.5B USD

Income Statement
Amerisourcebergen Corp

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
119 569
N/A
123 982
+4%
128 195
+3%
132 081
+3%
135 962
+3%
139 082
+2%
142 111
+2%
144 759
+2%
146 850
+1%
148 310
+1%
149 759
+1%
151 584
+1%
153 144
+1%
155 440
+1%
159 327
+3%
163 762
+3%
167 940
+3%
172 865
+3%
175 151
+1%
177 248
+1%
179 589
+1%
182 062
+1%
186 160
+2%
186 288
+0%
189 894
+2%
194 547
+2%
196 283
+1%
204 322
+4%
213 989
+5%
221 101
+3%
229 666
+4%
236 325
+3%
238 587
+1%
241 805
+1%
247 543
+2%
254 425
+3%
262 173
+3%
271 579
+4%
276 536
+2%
283 830
+3%
293 959
+4%
Gross Profit
Cost of Revenue
(116 611)
(120 959)
(125 011)
(128 738)
(132 498)
(135 419)
(138 263)
(140 772)
(142 711)
(144 087)
(145 355)
(147 087)
(148 599)
(150 820)
(154 707)
(158 975)
(163 291)
(168 119)
(170 288)
(172 405)
(174 597)
(177 057)
(181 140)
(181 269)
(184 711)
(189 133)
(190 724)
(198 100)
(207 214)
(213 718)
(221 583)
(228 088)
(230 252)
(233 431)
(239 102)
(245 830)
(253 366)
(262 434)
(267 139)
(274 268)
(284 165)
Gross Profit
2 959
N/A
3 023
+2%
3 184
+5%
3 342
+5%
3 464
+4%
3 663
+6%
3 848
+5%
3 987
+4%
4 139
+4%
4 222
+2%
4 403
+4%
4 496
+2%
4 545
+1%
4 621
+2%
4 621
N/A
4 788
+4%
4 648
-3%
4 746
+2%
4 863
+2%
4 844
0%
4 992
+3%
5 006
+0%
5 021
+0%
5 019
0%
5 183
+3%
5 412
+4%
5 557
+3%
6 219
+12%
6 774
+9%
7 382
+9%
8 082
+9%
8 237
+2%
8 335
+1%
8 374
+0%
8 441
+1%
8 595
+2%
8 807
+2%
9 146
+4%
9 398
+3%
9 564
+2%
9 793
+2%
Operating Income
Operating Expenses
(2 192)
(2 504)
(3 329)
(3 306)
(3 069)
(3 308)
(2 165)
(2 136)
(2 596)
(2 132)
(2 642)
(2 740)
(2 526)
(2 572)
(2 689)
(2 811)
(2 926)
(3 042)
(3 058)
(3 075)
(3 125)
(3 137)
(3 172)
(3 170)
(3 158)
(3 203)
(3 247)
(3 526)
(4 100)
(4 612)
(5 159)
(5 502)
(5 543)
(5 660)
(5 845)
(6 040)
(6 274)
(6 480)
(6 578)
(6 655)
(6 753)
Selling, General & Administrative
(2 003)
(2 311)
(3 124)
(3 079)
(2 821)
(3 025)
(1 846)
(1 791)
(2 232)
(1 751)
(2 257)
(2 349)
(2 129)
(2 167)
(2 262)
(2 364)
(2 460)
(2 559)
(2 570)
(2 600)
(2 664)
(2 693)
(2 758)
(2 768)
(2 767)
(2 816)
(2 853)
(3 099)
(3 594)
(4 029)
(4 502)
(4 801)
(4 849)
(4 969)
(5 087)
(5 179)
(5 310)
(5 418)
(5 486)
(5 565)
(5 661)
Depreciation & Amortization
(188)
(193)
(205)
(226)
(249)
(282)
(319)
(345)
(365)
(382)
(387)
(393)
(398)
(407)
(428)
(448)
(465)
(483)
(488)
(476)
(462)
(446)
(416)
(403)
(391)
(386)
(393)
(425)
(505)
(582)
(656)
(701)
(694)
(690)
(756)
(858)
(964)
(1 062)
(1 092)
(1 091)
(1 092)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
Operating Income
766
N/A
518
-32%
(145)
N/A
37
N/A
395
+968%
357
-10%
1 684
+372%
1 852
+10%
1 543
-17%
2 090
+35%
1 761
-16%
1 756
0%
2 018
+15%
2 048
+1%
1 930
-6%
1 975
+2%
1 723
-13%
1 704
-1%
1 806
+6%
1 770
-2%
1 867
+5%
1 868
+0%
1 848
-1%
1 848
N/A
2 024
+10%
2 210
+9%
2 311
+5%
2 695
+17%
2 675
-1%
2 771
+4%
2 924
+6%
2 734
-6%
2 792
+2%
2 714
-3%
2 597
-4%
2 557
-2%
2 533
-1%
2 665
+5%
2 819
+6%
2 908
+3%
3 040
+5%
Pre-Tax Income
Interest Income Expense
(83)
(81)
(85)
(94)
(109)
(126)
(139)
(144)
(140)
(152)
(153)
(154)
(145)
(144)
(198)
(209)
(217)
(223)
(162)
(151)
(144)
(133)
(137)
(139)
(138)
(141)
(142)
(155)
(174)
(189)
(210)
(221)
(225)
(224)
(232)
(228)
(238)
(224)
(224)
(197)
(158)
Non-Reccuring Items
(17)
(17)
(19)
54
(3)
(54)
(67)
(39)
(17)
19
23
(331)
(958)
(993)
(1 019)
(845)
(303)
(202)
(737)
(683)
(755)
(970)
(688)
(712)
(7 182)
(7 083)
(6 870)
(7 016)
(321)
(320)
(317)
(207)
(381)
(315)
(417)
(248)
(152)
(135)
(296)
(383)
(865)
Total Other Income
5
3
(12)
(14)
(14)
(14)
1
1
5
5
9
6
3
3
(31)
(27)
(25)
(28)
2
(1)
(1)
(1)
(1)
(2)
2
18
(3)
2
42
28
55
48
(3)
4
16
16
17
44
6
(4)
(13)
Pre-Tax Income
669
N/A
421
-37%
(263)
N/A
(17)
+94%
269
N/A
163
-39%
1 477
+806%
1 669
+13%
1 391
-17%
1 962
+41%
1 640
-16%
1 277
-22%
918
-28%
913
-1%
681
-25%
893
+31%
1 177
+32%
1 251
+6%
909
-27%
935
+3%
967
+3%
765
-21%
1 022
+34%
995
-3%
(5 294)
N/A
(4 995)
+6%
(4 704)
+6%
(4 474)
+5%
2 222
N/A
2 291
+3%
2 452
+7%
2 354
-4%
2 183
-7%
2 179
0%
1 963
-10%
2 096
+7%
2 161
+3%
2 350
+9%
2 305
-2%
2 325
+1%
2 004
-14%
Net Income
Tax Provision
(387)
(388)
(398)
(417)
(407)
227
30
(26)
37
(619)
(488)
(425)
(553)
(522)
(420)
(404)
(174)
(167)
(79)
(81)
(150)
(115)
571
583
1 894
1 788
960
739
(677)
(675)
(715)
(550)
(517)
(487)
(398)
(415)
(428)
(491)
(453)
(464)
(485)
Income from Continuing Operations
282
33
(660)
(433)
(138)
392
1 508
1 643
1 428
1 343
1 151
852
364
390
261
489
1 003
1 084
830
854
817
649
1 592
1 577
(3 400)
(3 208)
(3 745)
(3 737)
1 545
1 614
1 735
1 803
1 667
1 693
1 566
1 682
1 733
1 859
1 852
1 861
1 519
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
3
43
44
38
40
1
0
(10)
(8)
(9)
(15)
(3)
(8)
(5)
(1)
(9)
38
32
37
51
7
13
7
0
(4)
(10)
Net Income (Common)
274
N/A
33
-88%
(660)
N/A
(433)
+34%
(138)
+68%
392
N/A
1 508
+285%
1 643
+9%
1 428
-13%
1 343
-6%
1 151
-14%
852
-26%
364
-57%
978
+169%
854
-13%
1 080
+26%
1 658
+54%
1 190
-28%
930
-22%
956
+3%
855
-11%
650
-24%
1 583
+144%
1 570
-1%
(3 409)
N/A
(3 222)
+5%
(3 747)
-16%
(3 744)
+0%
1 540
N/A
1 614
+5%
1 727
+7%
1 842
+7%
1 699
-8%
1 730
+2%
1 617
-7%
1 690
+5%
1 745
+3%
1 868
+7%
1 853
-1%
1 857
+0%
1 509
-19%
EPS (Diluted)
1.16
N/A
0.15
-87%
-3
N/A
-1.8
+40%
-0.63
+65%
1.71
N/A
6.72
+293%
7.3
+9%
6.32
-13%
6.04
-4%
5.2
-14%
3.83
-26%
1.64
-57%
4.42
+170%
3.84
-13%
4.88
+27%
7.53
+54%
5.56
-26%
4.36
-22%
4.53
+4%
4.03
-11%
3.12
-23%
7.64
+145%
7.62
0%
-16.62
N/A
-15.56
+6%
-18.1
-16%
-17.91
+1%
7.39
N/A
7.64
+3%
8.14
+7%
8.68
+7%
8.04
-7%
8.39
+4%
7.92
-6%
8.28
+5%
8.53
+3%
9.25
+8%
9.21
0%
9.28
+1%
7.53
-19%

See Also

Summary
0HF3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
0HF3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
0HF3 stock valuation using valuation multiples.
Wall Street Estimates
0HF3 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
0HF3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 204,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.