Switch to:
Cerner Corp (NAS:CERN)
Piotroski F-Score
5 (As of Today)

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Cerner Corp has an F-score of 6 indicating the company's financial situation is typical for a stable company.

CERN' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Max: 8
Current: 5

3
8

During the past 13 years, the highest Piotroski F-Score of Cerner Corp was 8. The lowest was 3. And the median was 6.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep15) TTM:Last Year (Sep14) TTM:
Net Income was 147.872 + 110.934 + 115.038 + 147.282 = $521 Mil.
Cash Flow from Operations was 223.448 + 214.247 + 108.664 + 271.52 = $818 Mil.
Revenue was 926.031 + 996.089 + 1125.997 + 1127.887 = $4,176 Mil.
Gross Profit was 753.187 + 827.429 + 933.675 + 937.304 = $3,452 Mil.
Average Total Assets from the begining of this year (Sep14)
to the end of this year (Sep15) was
(4392.638 + 4530.565 + 5352.605 + 5484.833 + 5522.925) / 5 = $5056.7132 Mil.
Total Assets at the begining of this year (Sep14) was $4,393 Mil.
Long-Term Debt was $573 Mil.
Total Current Assets was $1,804 Mil.
Total Current Liabilities was $839 Mil.
Net Income was 60.063 + 119.526 + 129.033 + 129.002 = $438 Mil.

Revenue was 795.328 + 784.761 + 851.762 + 840.149 = $3,272 Mil.
Gross Profit was 653.212 + 655.662 + 689.393 + 700.084 = $2,698 Mil.
Average Total Assets from the begining of last year (Sep13)
to the end of last year (Sep14) was
(3966.37 + 4098.364 + 4191.348 + 4265.275 + 4392.638) / 5 = $4182.799 Mil.
Total Assets at the begining of last year (Sep13) was $3,966 Mil.
Long-Term Debt was $87 Mil.
Total Current Assets was $2,235 Mil.
Total Current Liabilities was $671 Mil.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Cerner Corp's current net income (TTM) was 521. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Cerner Corp's current cash flow from operations (TTM) was 818. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Total Assets at the Beginning of This Year (Sep14)
=521.126/4392.638
=0.11863623

ROA (Last Year)=Net Income (TTM)/Total Assets at the Beginning of Last Year (Sep13)
=437.624/3966.37
=0.11033363

Cerner Corp's return on assets of this year was 0.11863623. Cerner Corp's return on assets of last year was 0.11033363. ==> This year is higher. ==> Score 1.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Cerner Corp's current net income (TTM) was 521. Cerner Corp's current cash flow from operations (TTM) was 818. ==> 818 > 521 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Sep15)=Long-Term Debt/Average Total Assets from Sep14 to Sep15
=572.828/5056.7132
=0.1132807

Gearing (Last Year: Sep14)=Long-Term Debt/Average Total Assets from Sep13 to Sep14
=86.756/4182.799
=0.02074114

Cerner Corp's gearing of this year was 0.1132807. Cerner Corp's gearing of last year was 0.02074114. ==> Last year is lower than this year ==> Score 0.

Question 6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Sep15)=Total Current Assets/Total Current Liabilities
=1803.762/839.335
=2.14903704

Current Ratio (Last Year: Sep14)=Total Current Assets/Total Current Liabilities
=2235.477/671.12
=3.33096466

Cerner Corp's current ratio of this year was 2.14903704. Cerner Corp's current ratio of last year was 3.33096466. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Cerner Corp's number of shares in issue this year was 351.4. Cerner Corp's number of shares in issue last year was 349.3. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Question 8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=3451.595/4176.004
=0.82653058

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=2698.351/3272
=0.8246794

Cerner Corp's gross margin of this year was 0.82653058. Cerner Corp's gross margin of last year was 0.8246794. ==> This year's gross margin is higher. ==> Score 1.

Question 9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Total Assets at the Beginning of This Year (Sep14)
=4176.004/4392.638
=0.95068248

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Sep13)
=3272/3966.37
=0.82493565

Cerner Corp's asset turnover of this year was 0.95068248. Cerner Corp's asset turnover of last year was 0.82493565. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+1+1+0+0+0+1+1
=6

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Cerner Corp has an F-score of 6 indicating the company's financial situation is typical for a stable company.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Cerner Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
Question 1 1111111111
Question 2 1111111111
Question 3 1011011101
Question 4 1111111111
Question 5 0111110011
Question 6 0010110001
Question 7 0000000001
Question 8 0111100010
Question 9 1000001001
F-score 5576665458

Cerner Corp Quarterly Data

Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15
Question 1 1111111111
Question 2 1111111111
Question 3 1000001111
Question 4 1111111111
Question 5 1111111000
Question 6 0001111000
Question 7 0101111100
Question 8 1111110011
Question 9 0000011111
F-score 6657788666
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK