AmerisourceBergen Financial Statements (ABC)
|
|
|
|
Report date
|
|
|
23.11.2021 |
22.11.2022 |
21.11.2023 |
26.11.2024 |
25.11.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
213 989 |
238 587 |
262 173 |
293 959 |
321 333 |
|
328 680 |
|
Operating Income, bln rub |
|
|
2 354 |
2 366 |
2 341 |
2 175 |
2 629 |
|
2 789 |
|
EBITDA, bln rub |
? |
|
3 409 |
3 475 |
3 366 |
2 175 |
3 601 |
|
2 920 |
|
Net profit, bln rub |
? |
|
1 540 |
1 699 |
1 745 |
1 509 |
1 554 |
|
2 549 |
|
|
OCF, bln rub |
? |
|
2 667 |
2 703 |
1 304 |
3 485 |
3 875 |
|
2 276 |
|
CAPEX, bln rub |
? |
|
438.2 |
496.3 |
458.4 |
487.2 |
668.0 |
|
718.0 |
|
FCF, bln rub |
? |
|
2 228 |
2 207 |
845.9 |
2 998 |
3 207 |
|
1 558 |
|
Dividend payout, bln rub
|
|
|
366.6 |
391.7 |
0.000 |
416.2 |
437.1 |
|
215.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
23.8% |
23.1% |
0.00% |
27.6% |
28.1% |
|
8.44% |
|
|
OPEX, bln rub |
|
|
4 099 |
5 543 |
6 619 |
5 661 |
8 850 |
|
8 849 |
|
Cost of production, bln rub |
|
|
207 046 |
230 291 |
253 214 |
284 049 |
309 854 |
|
316 159 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
182.5 |
210.7 |
228.9 |
157.0 |
291.5 |
|
372.5 |
|
|
Assets, bln rub |
|
|
57 338 |
56 561 |
62 559 |
67 102 |
76 590 |
|
81 652 |
|
Net Assets, bln rub |
? |
|
223.4 |
-289.8 |
522.0 |
645.9 |
1 508 |
|
3 398 |
|
Debt, bln rub |
|
|
6 684 |
5 703 |
4 787 |
4 388 |
7 661 |
|
12 386 |
|
Cash, bln rub |
|
|
2 547 |
3 388 |
2 592 |
3 133 |
4 356 |
|
2 176 |
|
Net debt, bln rub |
|
|
4 137 |
2 315 |
2 195 |
1 255 |
3 305 |
|
10 209 |
|
|
Ordinary share price, rub |
|
|
119.5 |
135.3 |
|
|
|
|
180.0 |
|
Number of ordinary shares, mln |
|
|
205.9 |
208.5 |
204.6 |
198.5 |
193.8 |
|
194.5 |
|
|
Market cap, bln rub |
|
|
24 597 |
28 213 |
0 |
0 |
0 |
|
35 014 |
|
EV, bln rub |
? |
|
28 734 |
30 527 |
2 195 |
1 255 |
3 305 |
|
45 223 |
|
Book value, bln rub |
|
|
-14 064 |
-13 126 |
-13 484 |
-12 673 |
-15 943 |
|
-19 110 |
|
|
EPS, rub |
? |
|
7.48 |
8.15 |
8.53 |
7.60 |
8.02 |
|
13.1 |
|
FCF/share, rub |
|
|
10.8 |
10.6 |
4.13 |
15.1 |
16.5 |
|
8.01 |
|
BV/share, rub |
|
|
-68.3 |
-63.0 |
-65.9 |
-63.8 |
-82.3 |
|
-98.2 |
|
|
EBITDA margin, % |
? |
|
1.59% |
1.46% |
1.28% |
0.74% |
1.12% |
|
0.89% |
|
Net margin, % |
? |
|
0.72% |
0.71% |
0.67% |
0.51% |
0.48% |
|
0.78% |
|
FCF yield, % |
? |
|
9.06% |
7.82% |
|
|
|
|
4.45% |
|
ROE, % |
? |
|
689.5% |
-586.2% |
334.3% |
233.6% |
103.1% |
|
75.0% |
|
ROA, % |
? |
|
2.69% |
3.00% |
2.79% |
2.25% |
2.03% |
|
3.12% |
|
|
P/E |
? |
|
16.0 |
16.6 |
0.00 |
0.00 |
0.00 |
|
13.7 |
|
P/FCF |
|
|
11.0 |
12.8 |
0.00 |
0.00 |
0.00 |
|
22.5 |
|
P/S |
? |
|
0.11 |
0.12 |
0.00 |
0.00 |
0.00 |
|
0.11 |
|
P/BV |
? |
|
-1.75 |
-2.15 |
0.00 |
0.00 |
0.00 |
|
-1.83 |
|
EV/EBITDA |
? |
|
8.43 |
8.79 |
0.65 |
0.58 |
0.92 |
|
15.5 |
|
Debt/EBITDA |
|
|
1.21 |
0.67 |
0.65 |
0.58 |
0.92 |
|
3.50 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0.20% |
0.21% |
0.17% |
0.17% |
0.21% |
|
0.22% |
|
| AmerisourceBergen shareholders |
