Cerner Corp
NASDAQ:CERN
Income Statement
Earnings Waterfall
Cerner Corp
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
4.8B
USD
|
Operating Expenses
|
-4.1B
USD
|
Operating Income
|
742.2m
USD
|
Other Expenses
|
-152.7m
USD
|
Net Income
|
589.5m
USD
|
Income Statement
Cerner Corp
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
2 466
N/A
|
2 571
+4%
|
2 666
+4%
|
2 704
+1%
|
2 775
+3%
|
2 826
+2%
|
2 911
+3%
|
3 016
+4%
|
3 160
+5%
|
3 272
+4%
|
3 403
+4%
|
3 614
+6%
|
3 888
+8%
|
4 176
+7%
|
4 425
+6%
|
4 567
+3%
|
4 657
+2%
|
4 714
+1%
|
4 797
+2%
|
4 919
+3%
|
4 995
+2%
|
5 086
+2%
|
5 142
+1%
|
5 175
+1%
|
5 250
+1%
|
5 315
+1%
|
5 366
+1%
|
5 463
+2%
|
5 527
+1%
|
5 616
+2%
|
5 693
+1%
|
5 714
+0%
|
5 614
-2%
|
5 553
-1%
|
5 506
-1%
|
5 482
0%
|
5 608
+2%
|
5 708
+2%
|
5 765
+1%
|
5 807
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(558)
|
(587)
|
(608)
|
(577)
|
(556)
|
(526)
|
(515)
|
(517)
|
(553)
|
(574)
|
(604)
|
(644)
|
(674)
|
(724)
|
(751)
|
(758)
|
(771)
|
(763)
|
(779)
|
(803)
|
(820)
|
(840)
|
(854)
|
(886)
|
(902)
|
(930)
|
(937)
|
(959)
|
(989)
|
(1 031)
|
(1 071)
|
(1 072)
|
(1 016)
|
(976)
|
(933)
|
(909)
|
(959)
|
(978)
|
(1 001)
|
(1 014)
|
|
Gross Profit |
1 908
N/A
|
1 984
+4%
|
2 057
+4%
|
2 127
+3%
|
2 219
+4%
|
2 300
+4%
|
2 396
+4%
|
2 499
+4%
|
2 607
+4%
|
2 698
+4%
|
2 798
+4%
|
2 970
+6%
|
3 214
+8%
|
3 452
+7%
|
3 675
+6%
|
3 810
+4%
|
3 886
+2%
|
3 951
+2%
|
4 017
+2%
|
4 116
+2%
|
4 175
+1%
|
4 246
+2%
|
4 288
+1%
|
4 288
+0%
|
4 348
+1%
|
4 385
+1%
|
4 429
+1%
|
4 504
+2%
|
4 538
+1%
|
4 586
+1%
|
4 622
+1%
|
4 642
+0%
|
4 598
-1%
|
4 577
0%
|
4 573
0%
|
4 573
0%
|
4 650
+2%
|
4 730
+2%
|
4 764
+1%
|
4 793
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 386)
|
(1 435)
|
(1 486)
|
(1 526)
|
(1 588)
|
(1 647)
|
(1 820)
|
(1 902)
|
(1 984)
|
(2 057)
|
(2 035)
|
(2 218)
|
(2 482)
|
(2 692)
|
(2 893)
|
(2 980)
|
(2 987)
|
(3 025)
|
(3 106)
|
(3 177)
|
(3 227)
|
(3 293)
|
(3 328)
|
(3 377)
|
(3 478)
|
(3 555)
|
(3 654)
|
(3 726)
|
(3 837)
|
(4 003)
|
(4 021)
|
(4 061)
|
(4 001)
|
(3 874)
|
(3 879)
|
(3 618)
|
(3 833)
|
(4 060)
|
(4 055)
|
(4 050)
|
|
Selling, General & Administrative |
(1 096)
|
(1 139)
|
(1 184)
|
(1 215)
|
(1 268)
|
(1 322)
|
(1 481)
|
(1 552)
|
(1 616)
|
(1 672)
|
(1 646)
|
(1 793)
|
(1 995)
|
(2 148)
|
(2 280)
|
(2 339)
|
(2 350)
|
(2 386)
|
(2 464)
|
(2 521)
|
(2 565)
|
(2 614)
|
(2 632)
|
(2 666)
|
(2 742)
|
(2 802)
|
(2 883)
|
(2 937)
|
(3 035)
|
(3 187)
|
(3 196)
|
(3 236)
|
(3 187)
|
(3 069)
|
(3 074)
|
(3 032)
|
(3 140)
|
(3 170)
|
(3 157)
|
(3 145)
|
|
Research & Development |
(211)
|
(217)
|
(220)
|
(227)
|
(256)
|
(257)
|
(267)
|
(275)
|
(265)
|
(278)
|
(289)
|
(321)
|
(358)
|
(389)
|
(421)
|
(423)
|
(415)
|
(414)
|
(411)
|
(416)
|
(416)
|
(424)
|
(432)
|
(438)
|
(453)
|
(462)
|
(473)
|
(486)
|
(495)
|
(507)
|
(510)
|
(510)
|
(503)
|
(497)
|
(502)
|
(505)
|
(563)
|
(575)
|
(574)
|
(577)
|
|
Depreciation & Amortization |
(80)
|
(80)
|
(82)
|
(84)
|
0
|
(68)
|
(71)
|
(75)
|
(103)
|
(108)
|
(110)
|
(114)
|
(140)
|
(166)
|
(193)
|
(218)
|
(221)
|
(226)
|
(231)
|
(240)
|
(246)
|
(255)
|
(264)
|
(273)
|
(283)
|
(291)
|
(298)
|
(303)
|
(307)
|
(310)
|
(315)
|
(315)
|
(312)
|
(308)
|
(303)
|
(302)
|
(310)
|
(318)
|
(324)
|
(329)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
180
|
4
|
0
|
0
|
|
Operating Income |
522
N/A
|
549
+5%
|
572
+4%
|
601
+5%
|
631
+5%
|
653
+3%
|
576
-12%
|
597
+4%
|
623
+4%
|
642
+3%
|
763
+19%
|
752
-1%
|
732
-3%
|
759
+4%
|
781
+3%
|
830
+6%
|
899
+8%
|
926
+3%
|
911
-2%
|
940
+3%
|
948
+1%
|
953
+1%
|
961
+1%
|
912
-5%
|
871
-5%
|
830
-5%
|
775
-7%
|
778
+0%
|
700
-10%
|
582
-17%
|
601
+3%
|
581
-3%
|
597
+3%
|
703
+18%
|
694
-1%
|
954
+38%
|
817
-14%
|
670
-18%
|
708
+6%
|
742
+5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
12
|
0
|
12
|
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
|
|
Non-Reccuring Items |
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
|
217
|
221
|
0
|
40
|
0
|
0
|
0
|
|
Total Other Income |
11
|
11
|
5
|
16
|
5
|
17
|
12
|
12
|
12
|
11
|
11
|
8
|
5
|
3
|
0
|
2
|
5
|
5
|
8
|
5
|
5
|
8
|
7
|
13
|
17
|
21
|
26
|
30
|
46
|
53
|
54
|
51
|
53
|
87
|
77
|
73
|
46
|
(7)
|
(9)
|
(10)
|
|
Pre-Tax Income |
532
N/A
|
560
+5%
|
588
+5%
|
617
+5%
|
648
+5%
|
669
+3%
|
588
-12%
|
609
+4%
|
635
+4%
|
652
+3%
|
774
+19%
|
760
-2%
|
737
-3%
|
762
+3%
|
781
+3%
|
831
+6%
|
905
+9%
|
931
+3%
|
918
-1%
|
944
+3%
|
953
+1%
|
961
+1%
|
967
+1%
|
924
-4%
|
887
-4%
|
851
-4%
|
801
-6%
|
807
+1%
|
746
-8%
|
635
-15%
|
655
+3%
|
632
-3%
|
650
+3%
|
1 007
+55%
|
991
-2%
|
1 027
+4%
|
903
-12%
|
663
-27%
|
699
+5%
|
732
+5%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(176)
|
(184)
|
(191)
|
(199)
|
(214)
|
(219)
|
(190)
|
(202)
|
(211)
|
(215)
|
(249)
|
(243)
|
(234)
|
(241)
|
(242)
|
(253)
|
(274)
|
(278)
|
(282)
|
(285)
|
(280)
|
(281)
|
(246)
|
(216)
|
(190)
|
(161)
|
(171)
|
(171)
|
(153)
|
(128)
|
(125)
|
(122)
|
(131)
|
(214)
|
(211)
|
(222)
|
(200)
|
(141)
|
(144)
|
(143)
|
|
Income from Continuing Operations |
357
|
377
|
397
|
419
|
434
|
450
|
398
|
408
|
424
|
438
|
525
|
517
|
503
|
521
|
539
|
579
|
630
|
653
|
637
|
659
|
673
|
680
|
721
|
708
|
698
|
690
|
630
|
636
|
594
|
506
|
529
|
510
|
518
|
793
|
780
|
805
|
703
|
522
|
556
|
589
|
|
Net Income (Common) |
357
N/A
|
377
+6%
|
397
+5%
|
419
+5%
|
434
+4%
|
450
+4%
|
398
-11%
|
408
+2%
|
424
+4%
|
438
+3%
|
525
+20%
|
517
-2%
|
503
-3%
|
521
+4%
|
539
+3%
|
579
+7%
|
630
+9%
|
653
+4%
|
637
-3%
|
659
+4%
|
673
+2%
|
680
+1%
|
867
+28%
|
854
-2%
|
844
-1%
|
836
-1%
|
630
-25%
|
636
+1%
|
594
-7%
|
506
-15%
|
529
+5%
|
510
-4%
|
518
+2%
|
793
+53%
|
780
-2%
|
805
+3%
|
703
-13%
|
522
-26%
|
556
+6%
|
589
+6%
|
|
EPS (Diluted) |
1.01
N/A
|
1.07
+6%
|
1.13
+6%
|
1.19
+5%
|
1.23
+3%
|
1.28
+4%
|
1.13
-12%
|
1.16
+3%
|
1.21
+4%
|
1.25
+3%
|
1.5
+20%
|
1.47
-2%
|
1.43
-3%
|
1.48
+3%
|
1.55
+5%
|
1.67
+8%
|
1.83
+10%
|
1.89
+3%
|
1.87
-1%
|
1.96
+5%
|
1.99
+2%
|
2.01
+1%
|
2.56
+27%
|
2.54
-1%
|
2.53
0%
|
2.51
-1%
|
1.9
-24%
|
1.95
+3%
|
1.83
-6%
|
1.59
-13%
|
1.68
+6%
|
1.63
-3%
|
1.69
+4%
|
2.57
+52%
|
2.52
-2%
|
2.61
+4%
|
2.32
-11%
|
1.75
-25%
|
1.88
+7%
|
1.99
+6%
|