Free Trial

Cencora (COR) Financials

Cencora logo
$288.20 -4.40 (-1.50%)
Closing price 08/25/2025 03:59 PM Eastern
Extended Trading
$292.90 +4.70 (+1.63%)
As of 08:15 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Cencora

Annual Income Statements for Cencora

This table shows Cencora's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 9/30/2014 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024
Net Income / (Loss) Attributable to Common Shareholders
274 -138 1,428 364 1,658 855 -3,409 1,540 1,699 1,745 1,509
Consolidated Net Income / (Loss)
274 -138 1,428 364 1,616 854 -3,400 1,545 1,667 1,733 1,519
Net Income / (Loss) Continuing Operations
282 -138 1,428 364 1,616 854 -3,400 1,545 1,667 1,733 1,519
Total Pre-Tax Income
670 269 1,391 918 1,177 967 -5,294 2,222 2,183 2,161 2,004
Total Operating Income
782 422 1,526 1,060 1,444 1,112 -5,135 2,354 2,366 2,341 2,175
Total Gross Profit
2,982 3,529 4,273 4,546 4,612 5,138 5,192 6,943 8,296 8,959 9,910
Total Revenue
119,569 135,962 146,850 153,144 167,940 179,589 189,894 213,989 238,587 262,173 293,959
Operating Revenue
119,569 135,962 146,850 153,144 167,940 179,589 189,894 213,989 238,587 262,173 293,959
Total Cost of Revenue
116,587 132,432 142,577 148,598 163,327 174,451 184,702 207,046 230,291 253,214 284,049
Operating Cost of Revenue
116,587 132,432 142,577 148,598 163,327 174,451 184,702 207,046 230,291 253,214 284,049
Total Operating Expenses
2,200 3,107 2,747 3,486 3,169 4,026 10,327 4,589 5,930 6,619 7,735
Selling, General & Admin Expense
1,581 1,908 2,091 2,129 2,460 2,664 2,767 3,594 4,849 5,310 5,661
Depreciation Expense
163 192 212 237 284 295 280 327 387 410 429
Amortization Expense
26 56 152 161 181 167 111 178 307 554 663
Impairment Charge
- - 0.00 0.00 60 570 362 18 81 0.00 418
Restructuring Charge
8.19 38 103 959 184 330 85 199 183 370 337
Other Special Charges / (Income)
0.00 0.00 48 - - - 6,722 273 123 -25 227
Total Other Income / (Expense), net
-112 -153 -135 -142 -266 -145 -158 -132 -183 -180 -171
Interest & Investment Income
-84 -140 -140 -145 -217 -158 -138 -174 -211 -229 -157
Other Income / (Expense), net
4.36 -14 5.05 2.73 -25 13 1.58 42 27 49 -14
Income Tax Expense
388 407 -37 553 -438 113 -1,894 677 517 428 485
Net Income / (Loss) Attributable to Noncontrolling Interest
- - 0.00 0.00 -43 -1.23 9.16 4.68 -32 -13 10
Basic Earnings per Share
$1.21 ($0.63) $6.73 $1.67 $7.61 $4.07 ($16.65) $7.48 $8.15 $8.62 $7.60
Weighted Average Basic Shares Outstanding
227.37M 217.79M 212.21M 218.38M 217.87M 210.17M 204.78M 205.92M 208.47M 202.51M 198.50M
Diluted Earnings per Share
$1.16 ($0.63) $6.32 $1.64 $7.53 $4.04 ($16.65) $7.39 $8.04 $8.53 $7.53
Weighted Average Diluted Shares Outstanding
235.41M 217.79M 225.96M 221.60M 220.34M 211.84M 204.78M 208.47M 211.21M 204.59M 200.28M
Weighted Average Basic & Diluted Shares Outstanding
226.60M 222.80M 212.20M 218.30M 217.90M 210.17M 204.78M 205.92M 205.67M 200.71M 193.28M
Cash Dividends to Common per Share
$0.94 $1.16 - $1.46 $1.52 $1.60 $1.66 $1.76 $1.84 $1.94 $2.04

Quarterly Income Statements for Cencora

This table shows Cencora's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
480 435 480 351 602 421 483 3.38 489 718 687
Consolidated Net Income / (Loss)
476 428 479 349 603 421 488 7.47 494 717 690
Net Income / (Loss) Continuing Operations
476 428 479 349 603 421 488 7.47 494 717 690
Total Pre-Tax Income
593 512 609 446 783 467 628 125 620 929 896
Total Operating Income
633 561 670 477 823 553 672 127 706 1,036 868
Total Gross Profit
2,146 2,295 2,265 2,253 2,469 2,538 2,411 2,492 2,558 3,060 2,907
Total Revenue
62,847 63,457 66,947 68,922 72,253 68,414 74,241 79,050 81,487 75,454 80,664
Operating Revenue
62,847 63,457 66,947 68,922 72,253 68,414 74,241 79,050 81,487 75,454 80,664
Total Cost of Revenue
60,701 61,162 64,682 66,669 69,784 65,876 71,831 76,558 78,929 72,394 77,756
Operating Cost of Revenue
60,701 61,162 64,682 66,669 69,784 65,876 71,831 76,558 78,929 72,394 77,756
Total Operating Expenses
1,513 1,735 1,595 1,777 1,646 1,985 1,738 2,366 1,852 2,024 2,039
Selling, General & Admin Expense
1,291 1,321 1,304 1,394 1,399 1,389 1,383 1,490 1,472 1,600 1,673
Depreciation Expense
100 101 105 106 104 106 108 110 113 122 128
Amortization Expense
72 141 170 171 166 166 165 167 166 138 126
Restructuring Charge
37 157 83 93 56 98 68 115 84 152 95
Other Special Charges / (Income)
13 16 -67 14 -79 226 14 66 17 12 18
Total Other Income / (Expense), net
-40 -48 -61 -31 -39 -86 -44 -1.46 -86 -108 29
Interest & Investment Income
-46 -64 -58 -61 -41 -64 -31 -21 -28 -104 -82
Other Income / (Expense), net
6.33 16 -3.44 30 1.09 -22 -13 20 -58 -3.55 110
Income Tax Expense
117 84 130 97 180 46 141 118 127 211 207
Net Income / (Loss) Attributable to Noncontrolling Interest
-3.58 -7.19 -0.37 -1.59 1.51 0.43 4.13 4.08 5.12 -0.45 2.35
Basic Earnings per Share
$2.35 $2.15 $2.37 $1.75 $3.01 $2.11 $2.44 $0.04 $2.52 $3.70 $3.55
Weighted Average Basic Shares Outstanding
204.03M 202.32M 202.35M 202.51M 200.08M 199.41M 198.26M 198.50M 193.76M 193.80M 193.82M
Diluted Earnings per Share
$2.33 $2.13 $2.35 $1.72 $2.98 $2.09 $2.42 $0.04 $2.50 $3.68 $3.52
Weighted Average Diluted Shares Outstanding
206.33M 204.26M 204.38M 204.59M 201.84M 201.18M 200.05M 200.28M 195.19M 195.09M 195.23M
Weighted Average Basic & Diluted Shares Outstanding
202.26M 202.47M 202.17M 200.71M 199.48M 199.45M 197.05M 193.28M 193.92M 193.82M 193.88M
Cash Dividends to Common per Share
$0.49 $0.49 $0.49 - $0.51 $0.51 $0.51 - $0.55 $0.55 $0.55

Annual Cash Flow Statements for Cencora

This table details how cash moves in and out of Cencora's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 9/30/2014 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024
Net Change in Cash & Equivalents
578 359 574 -307 57 882 1,224 -1,528 523 -841 545
Net Cash From Operating Activities
1,465 3,922 3,178 1,504 1,411 2,344 2,207 2,667 2,703 3,911 3,485
Net Cash From Continuing Operating Activities
1,472 3,922 3,178 1,504 1,411 2,344 2,207 2,667 2,703 3,911 3,485
Net Income / (Loss) Continuing Operations
282 -138 1,428 364 1,616 854 -3,400 1,545 1,667 1,733 1,519
Consolidated Net Income / (Loss)
274 -138 1,428 364 1,616 854 -3,400 1,545 1,667 1,733 1,519
Depreciation Expense
165 193 233 262 318 321 291 327 391 419 448
Amortization Expense
31 63 160 170 192 176 117 188 319 562 671
Non-Cash Adjustments To Reconcile Net Income
867 1,557 461 -79 -513 595 475 -95 270 442 650
Changes in Operating Assets and Liabilities, net
127 2,248 897 786 -202 398 4,724 702 57 756 196
Net Cash From Investing Activities
-384 -2,931 -3,169 -498 -1,111 -376 -380 -6,142 -368 -2,602 -618
Net Cash From Continuing Investing Activities
-384 -2,931 -3,169 -498 -1,111 -376 -380 -6,142 -368 -2,602 -618
Purchase of Property, Plant & Equipment
-264 -232 -465 -466 -336 -310 -370 -438 -496 -458 -487
Acquisitions
-127 -2,633 -2,750 -73 -785 -64 -56 -5,726 -152 -2,153 -100
Divestitures
0.00 17 0.00 12 - - 0.00 0.00 273 0.00 0.00
Other Investing Activities, net
7.20 2.88 -14 3.11 2.50 -2.95 9.52 22 7.60 9.00 -31
Net Cash From Financing Activities
-503 -632 565 -1,313 -243 -1,087 -604 1,953 -1,753 -2,222 -2,331
Net Cash From Continuing Financing Activities
-503 -632 565 -1,313 -243 -1,087 -604 1,953 -1,753 -2,222 -2,331
Repayment of Debt
-18,134 -626 -9,140 -10,093 -25,845 -1,291 -772 -5,909 -5,921 -79,009 -70,789
Repurchase of Common Equity
-754 -1,859 -2,266 -330 -639 -674 -420 -82 -484 -1,181 -1,491
Payment of Dividends
-214 -254 -288 -320 -333 -339 -344 -367 -392 -399 -416
Issuance of Debt
18,682 2,107 9,847 9,336 26,444 1,147 716 8,136 4,988 78,376 70,391
Other Financing Activities, net
-83 -0.52 2,413 94 130 70 150 175 56 -10 -26
Effect of Exchange Rate Changes
- - - - - 0.00 0.00 -3.73 -58 73 9.40

Quarterly Cash Flow Statements for Cencora

This table details how cash moves in and out of Cencora's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-1,681 -224 -140 1,205 283 -751 1,191 -179 97 -1,216 97
Net Cash From Operating Activities
710 630 745 1,827 885 -878 2,478 1,000 -2,719 3,351 109
Net Cash From Continuing Operating Activities
710 630 745 1,827 885 -878 2,478 1,000 -2,719 3,351 109
Net Income / (Loss) Continuing Operations
476 428 479 349 603 421 488 7.47 494 717 690
Consolidated Net Income / (Loss)
476 428 479 349 603 421 488 7.47 494 717 690
Depreciation Expense
100 101 106 111 110 113 114 111 114 124 130
Amortization Expense
75 143 171 172 168 167 167 169 168 140 129
Non-Cash Adjustments To Reconcile Net Income
80 90 123 150 55 59 51 486 114 98 -59
Changes in Operating Assets and Liabilities, net
-21 -133 -134 1,045 -51 -1,638 1,658 227 -3,608 2,272 -781
Net Cash From Investing Activities
-1,511 -89 -819 -183 -66 -166 -144 -242 -343 -4,078 -235
Net Cash From Continuing Investing Activities
-1,511 -89 -819 -183 -66 -166 -144 -242 -343 -4,078 -235
Purchase of Property, Plant & Equipment
-76 -103 -104 -175 -74 -113 -118 -182 -106 -129 -183
Acquisitions
-1,438 10 -719 -6.40 -5.56 -10 -29 -61 -191 -3,949 -58
Other Investing Activities, net
2.69 4.09 3.76 -1.54 14 -43 3.09 1.17 -46 0.75 6.20
Net Cash From Financing Activities
-964 -769 -82 -407 -552 323 -1,145 -957 3,209 -492 215
Net Cash From Continuing Financing Activities
-964 -769 -82 -407 -552 323 -1,145 -957 3,209 -492 215
Repayment of Debt
-1,951 -34,591 -14,013 -28,454 -11,277 -36,832 -9,306 -13,374 -13,489 -30,027 -43,393
Payment of Dividends
-100 -102 -99 -98 -106 -107 -103 -101 -111 -111 -107
Issuance of Debt
1,937 33,916 14,115 28,408 11,262 37,309 8,801 13,020 17,260 29,692 43,710
Other Financing Activities, net
-43 7.11 15 11 -45 3.87 13 2.90 -66 4.08 6.72
Effect of Exchange Rate Changes
84 4.68 16 -32 16 -29 2.82 20 -50 1.72 6.72

Annual Balance Sheets for Cencora

This table presents Cencora's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 9/30/2014 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024
Total Assets
21,532 27,963 33,638 35,316 37,670 39,172 44,275 57,338 56,561 62,559 67,102
Total Current Assets
16,800 20,334 22,852 24,303 25,894 28,132 33,056 38,803 39,590 42,799 47,718
Cash & Equivalents
1,809 2,167 2,742 2,435 2,493 3,374 4,598 2,547 3,388 2,592 3,133
Accounts Receivable
6,313 8,223 9,176 10,303 11,314 12,387 13,846 18,167 18,453 20,911 23,872
Inventories, net
8,594 9,755 10,724 11,461 11,919 11,060 12,589 15,368 15,556 17,455 18,999
Prepaid Expenses
85 189 210 103 169 157 189 854 488 449 539
Other Current Assets
- - - - 0.00 1,147 1,345 1,272 1,532 1,315 1,176
Plant, Property, & Equipment, net
900 1,193 1,531 1,798 1,892 1,771 1,485 2,163 2,135 2,135 2,181
Total Noncurrent Assets
3,832 6,436 9,255 9,215 9,883 9,269 9,734 16,372 14,836 17,625 17,202
Goodwill
3,482 4,144 5,991 6,044 6,664 6,706 6,707 9,031 8,504 9,574 9,318
Intangible Assets
- 1,993 2,968 2,833 2,948 2,295 1,886 5,257 4,333 4,432 4,001
Noncurrent Deferred & Refundable Income Taxes
- - - - - 0.00 362 291 238 201 246
Other Noncurrent Operating Assets
351 298 296 338 271 269 780 1,794 1,762 3,418 3,637
Total Liabilities & Shareholders' Equity
21,532 27,963 33,638 35,316 37,670 39,172 44,275 57,338 56,561 62,559 67,102
Total Liabilities
19,575 27,347 31,508 33,252 34,620 36,179 45,114 56,753 56,489 61,892 66,315
Total Current Liabilities
17,250 21,578 25,280 26,818 27,870 29,581 33,853 41,359 43,478 48,831 54,277
Short-Term Debt
- 0.00 610 12 152 139 501 300 1,070 641 576
Accounts Payable
15,593 20,886 23,926 25,404 26,837 28,385 31,705 38,010 40,193 45,836 50,942
Accrued Expenses
562 692 744 1,402 881 1,057 1,647 2,856 2,215 2,354 2,759
Total Noncurrent Liabilities
2,325 5,768 6,228 6,434 6,750 6,597 11,261 15,395 13,011 13,061 12,038
Long-Term Debt
1,996 3,493 3,576 3,430 4,159 4,034 3,618 6,384 4,632 4,146 3,812
Asset Retirement Reserve & Litigation Obligation
- - - - - 0.00 6,199 5,962 5,462 5,062 4,297
Noncurrent Deferred Revenue
- - - 84 300 284 285 281 320 311 292
Noncurrent Deferred & Payable Income Tax Liabilities
241 1,944 2,215 2,493 1,829 1,860 686 1,685 1,620 1,658 1,644
Other Noncurrent Operating Liabilities
88 85 160 75 110 419 473 1,083 977 1,885 1,994
Commitments & Contingencies
- - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,957 616 2,129 2,064 3,050 2,993 -840 584 71 666 787
Total Preferred & Common Equity
1,957 616 2,129 2,064 2,933 2,879 -1,019 223 -212 522 646
Total Common Equity
1,957 616 2,129 2,064 2,933 2,879 -1,019 223 -212 522 646
Common Stock
2,752 3,739 4,336 4,520 4,718 4,853 5,085 5,468 5,662 5,848 6,034
Retained Earnings
1,570 1,164 2,304 2,395 3,721 4,235 518 1,671 2,978 4,324 5,417
Treasury Stock
-2,313 -4,151 -4,396 -4,755 -5,427 -6,098 -6,513 -6,470 -7,020 -8,247 -9,816
Accumulated Other Comprehensive Income / (Loss)
-52 -136 -114 -96 -79 -112 -109 -445 -1,831 -1,403 -989
Noncontrolling Interest
- - - 0.00 117 114 179 361 283 144 141

Quarterly Balance Sheets for Cencora

This table presents Cencora's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
57,907 58,766 61,177 62,559 64,690 63,868 66,772 67,102 69,054 71,194 73,957
Total Current Assets
40,708 39,990 40,987 42,799 44,859 44,161 47,307 47,718 49,987 46,535 48,814
Cash & Equivalents
1,692 1,539 1,389 2,592 2,872 2,069 3,306 3,133 3,224 1,978 2,232
Accounts Receivable
18,627 19,491 20,797 20,911 21,577 22,643 24,051 23,872 24,546 23,715 24,562
Inventories, net
16,780 16,955 16,852 17,455 18,652 17,631 18,302 18,999 20,508 18,966 20,138
Prepaid Expenses
1,994 488 493 449 493 512 460 539 516 575 451
Other Current Assets
1,529 1,481 1,418 1,315 1,243 1,195 1,144 1,176 1,193 1,302 1,431
Plant, Property, & Equipment, net
2,140 2,150 2,148 2,135 2,117 2,089 2,081 2,181 2,100 2,303 2,431
Total Noncurrent Assets
15,059 16,627 18,043 17,625 17,714 17,617 17,384 17,202 16,968 22,356 22,711
Goodwill
8,597 9,634 9,658 9,574 9,661 9,619 9,614 9,318 9,177 14,091 14,326
Intangible Assets
4,430 4,885 4,767 4,432 4,376 4,176 4,011 4,001 3,682 3,863 3,929
Noncurrent Deferred & Refundable Income Taxes
230 229 221 201 218 257 230 246 219 234 228
Other Noncurrent Operating Assets
1,802 1,880 3,396 3,418 3,459 3,566 3,530 3,637 3,889 4,168 4,228
Total Liabilities & Shareholders' Equity
57,907 58,766 61,177 62,559 64,690 63,868 66,772 67,102 69,054 71,194 73,957
Total Liabilities
57,833 58,255 60,255 61,892 63,629 62,641 65,712 66,315 68,692 70,014 71,747
Total Current Liabilities
44,761 45,071 46,783 48,831 50,773 49,762 52,974 54,277 54,509 53,328 53,958
Short-Term Debt
988 266 861 641 593 1,069 565 576 2,213 770 197
Accounts Payable
41,758 42,735 43,752 45,836 47,743 46,321 49,883 50,942 49,911 50,111 51,044
Accrued Expenses
2,014 2,070 2,170 2,354 2,437 2,372 2,526 2,759 2,385 2,447 2,717
Total Noncurrent Liabilities
13,073 13,184 13,472 13,061 12,856 12,879 12,738 12,038 14,183 16,686 17,789
Long-Term Debt
4,656 4,667 4,160 4,146 4,186 4,180 4,166 3,812 5,935 7,086 8,044
Asset Retirement Reserve & Litigation Obligation
5,463 5,448 5,455 5,062 4,732 4,720 4,698 4,297 4,297 4,285 4,285
Noncurrent Deferred Revenue
329 272 284 311 335 316 332 292 303 278 306
Noncurrent Deferred & Payable Income Tax Liabilities
1,633 1,742 1,716 1,658 1,691 1,702 1,608 1,644 1,586 1,616 1,615
Other Noncurrent Operating Liabilities
992 1,055 1,857 1,885 1,912 1,962 1,934 1,994 2,062 3,422 3,540
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
74 511 922 666 1,061 1,227 1,061 787 362 1,180 2,210
Total Preferred & Common Equity
-178 282 686 522 912 1,083 925 646 227 1,013 1,980
Total Common Equity
-178 282 686 522 912 1,083 925 646 227 1,013 1,980
Common Stock
5,740 5,773 5,811 5,848 5,920 5,957 5,992 6,034 6,109 6,145 6,175
Retained Earnings
3,358 3,691 4,072 4,324 4,820 5,134 5,515 5,417 5,795 6,402 6,981
Treasury Stock
-7,864 -7,867 -7,970 -8,247 -8,692 -8,747 -9,302 -9,816 -10,278 -10,332 -10,332
Accumulated Other Comprehensive Income / (Loss)
-1,412 -1,316 -1,227 -1,403 -1,136 -1,260 -1,279 -989 -1,400 -1,202 -844
Noncontrolling Interest
252 229 236 144 150 144 135 141 135 167 230

Annual Metrics And Ratios for Cencora

This table displays calculated financial ratios and metrics derived from Cencora's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 9/30/2014 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
35.94% 13.71% 8.01% 4.29% 9.66% 6.94% 5.74% 12.69% 11.50% 9.89% 12.12%
EBITDA Growth
-8.05% -32.39% 189.34% -22.24% 28.95% -15.87% -391.28% 161.59% 6.63% 8.60% -2.69%
EBIT Growth
-12.46% -48.04% 274.63% -30.56% 33.41% -20.68% -556.39% 146.67% -0.09% -0.17% -9.57%
NOPAT Growth
-38.82% -165.93% 822.20% -73.12% 370.56% -50.44% -466.05% 145.53% 10.38% 3.89% -12.13%
Net Income Growth
-36.77% -150.38% 1,133.50% -74.47% 343.34% -47.14% -498.01% 145.44% 7.89% 3.96% -12.31%
EPS Growth
-36.96% -154.31% 1,103.17% -74.05% 359.15% -46.35% -512.13% 144.38% 8.80% 6.09% -11.72%
Operating Cash Flow Growth
85.84% 167.79% -18.96% -52.68% -6.17% 66.08% -5.84% 20.82% 1.37% 44.70% -10.91%
Free Cash Flow Firm Growth
62.16% -138.94% 63.33% 986.26% -78.26% 1,206.87% -37.14% -378.65% 193.83% -64.63% 76.20%
Invested Capital Growth
-13.73% 2.06% 75.96% -11.10% 52.49% -27.36% -134.75% 444.52% -47.45% 19.94% -28.64%
Revenue Q/Q Growth
6.33% 2.94% 1.44% 1.03% 2.55% 1.32% 1.94% 4.73% 0.96% 3.05% 3.57%
EBITDA Q/Q Growth
11.96% 113.64% -13.03% -19.15% 18.90% 0.75% -399.41% 174.98% -5.33% 5.74% -10.02%
EBIT Q/Q Growth
13.53% 424.74% -16.99% -25.45% 25.83% 2.38% -544.09% 155.44% -6.80% 3.17% -14.32%
NOPAT Q/Q Growth
4.62% -442.79% -13.66% -55.57% 42.41% -7.76% -295.75% 154.11% -4.70% 0.90% -18.40%
Net Income Q/Q Growth
5.59% 68.14% -13.10% -57.36% 49.99% -6.74% -315.54% 141.34% -7.64% 2.99% -18.35%
EPS Q/Q Growth
5.45% 69.42% -14.59% -57.29% 54.30% -10.02% -319.37% 140.40% -7.80% 3.90% -18.24%
Operating Cash Flow Q/Q Growth
143.48% 9.18% 6.45% 1.75% -33.63% 0.32% 39.63% -9.79% 6.07% 20.39% -19.17%
Free Cash Flow Firm Q/Q Growth
522.96% -2,163.04% -158.58% 148.78% -75.95% -0.60% 5.16% -28.14% 19.73% 64.45% -39.63%
Invested Capital Q/Q Growth
-21.18% -21.02% -12.92% -31.92% -7.65% -11.66% -128.11% -8.42% -32.70% -37.15% -17.83%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
2.49% 2.60% 2.91% 2.97% 2.75% 2.86% 2.73% 3.24% 3.48% 3.42% 3.37%
EBITDA Margin
0.82% 0.49% 1.31% 0.98% 1.15% 0.90% -2.49% 1.36% 1.30% 1.29% 1.12%
Operating Margin
0.65% 0.31% 1.04% 0.69% 0.86% 0.62% -2.70% 1.10% 0.99% 0.89% 0.74%
EBIT Margin
0.66% 0.30% 1.04% 0.69% 0.84% 0.63% -2.70% 1.12% 1.00% 0.91% 0.74%
Profit (Net Income) Margin
0.23% -0.10% 0.97% 0.24% 0.96% 0.48% -1.79% 0.72% 0.70% 0.66% 0.52%
Tax Burden Percent
40.94% -51.37% 102.66% 39.71% 137.24% 88.32% 64.22% 69.52% 76.34% 80.18% 75.81%
Interest Burden Percent
85.18% 65.82% 90.86% 86.34% 83.02% 85.97% 103.12% 92.73% 91.20% 90.42% 92.74%
Effective Tax Rate
57.94% 151.37% -2.66% 60.29% -37.24% 11.68% 0.00% 30.48% 23.66% 19.82% 24.19%
Return on Invested Capital (ROIC)
14.21% -10.01% 51.88% 11.58% 45.85% 21.79% -290.60% 101.57% 52.16% 71.53% 67.26%
ROIC Less NNEP Spread (ROIC-NNEP)
-16.83% -1.06% 43.47% 7.90% 25.14% 13.18% -168.78% 96.28% 47.70% 65.13% 59.73%
Return on Net Nonoperating Assets (RNNOA)
-1.39% -0.73% 52.13% 5.80% 17.34% 6.47% -25.12% -1,311.96% 456.17% 398.28% 141.86%
Return on Equity (ROE)
12.82% -10.74% 104.01% 17.38% 63.19% 28.27% -315.71% -1,210.39% 508.34% 469.81% 209.12%
Cash Return on Invested Capital (CROIC)
28.96% -12.05% -3.17% 23.33% 4.27% 53.49% 0.00% -92.98% 114.37% 53.40% 100.68%
Operating Return on Assets (OROA)
3.89% 1.65% 4.97% 3.08% 3.89% 2.93% -12.30% 4.72% 4.20% 4.01% 3.33%
Return on Assets (ROA)
1.36% -0.56% 4.64% 1.06% 4.43% 2.22% -8.15% 3.04% 2.93% 2.91% 2.34%
Return on Common Equity (ROCE)
12.82% -10.74% 104.01% 17.38% 61.74% 27.19% -272.68% -3,772.94% 9.14% 197.75% 168.09%
Return on Equity Simple (ROE_SIMPLE)
14.01% -22.42% 67.06% 17.66% 55.10% 29.67% 333.64% 691.55% -787.74% 331.91% 235.20%
Net Operating Profit after Tax (NOPAT)
329 -217 1,566 421 1,981 982 -3,595 1,637 1,806 1,877 1,649
NOPAT Margin
0.28% -0.16% 1.07% 0.27% 1.18% 0.55% -1.89% 0.76% 0.76% 0.72% 0.56%
Net Nonoperating Expense Percent (NNEP)
31.05% -8.95% 8.41% 3.67% 20.71% 8.62% -121.81% 5.29% 4.46% 6.40% 7.53%
Cost of Revenue to Revenue
97.51% 97.40% 97.09% 97.03% 97.25% 97.14% 97.27% 96.76% 96.52% 96.58% 96.63%
SG&A Expenses to Revenue
1.32% 1.40% 1.42% 1.39% 1.47% 1.48% 1.46% 1.68% 2.03% 2.03% 1.93%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
1.84% 2.29% 1.87% 2.28% 1.89% 2.24% 5.44% 2.14% 2.49% 2.52% 2.63%
Earnings before Interest and Taxes (EBIT)
786 409 1,531 1,063 1,418 1,125 -5,134 2,396 2,394 2,390 2,161
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
983 665 1,923 1,495 1,928 1,622 -4,726 2,911 3,104 3,371 3,280
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.85 23.09 5.91 6.72 5.49 5.12 0.00 107.09 0.00 68.91 68.51
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.10 0.10 0.09 0.09 0.10 0.08 0.10 0.11 0.11 0.14 0.15
Price to Earnings (P/E)
41.76 0.00 8.81 38.05 9.72 17.24 0.00 15.53 16.08 20.61 29.32
Dividend Yield
4.59% 4.31% 5.94% 7.68% 7.44% 8.82% 7.39% 5.87% 1.40% 1.36% 0.91%
Earnings Yield
2.39% 0.00% 11.35% 2.63% 10.29% 5.80% 0.00% 6.44% 6.22% 4.85% 3.41%
Enterprise Value to Invested Capital (EV/IC)
5.43 7.22 3.71 4.45 3.52 4.13 0.00 6.26 12.54 13.39 22.35
Enterprise Value to Revenue (EV/Rev)
0.10 0.12 0.10 0.10 0.11 0.09 0.09 0.13 0.13 0.15 0.16
Enterprise Value to EBITDA (EV/EBITDA)
11.84 23.78 7.44 10.18 9.54 9.65 0.00 9.76 9.64 11.37 13.92
Enterprise Value to EBIT (EV/EBIT)
14.80 38.67 9.34 14.32 12.97 13.92 0.00 11.86 12.50 16.03 21.12
Enterprise Value to NOPAT (EV/NOPAT)
35.38 0.00 9.13 36.17 9.29 15.94 0.00 17.36 16.56 20.41 27.68
Enterprise Value to Operating Cash Flow (EV/OCF)
7.95 4.03 4.50 10.12 13.04 6.68 8.05 10.66 11.07 9.80 13.10
Enterprise Value to Free Cash Flow (EV/FCFF)
17.36 0.00 0.00 17.95 99.77 6.50 11.72 0.00 7.55 27.34 18.49
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.02 6.07 2.10 1.84 1.53 1.39 -4.91 11.44 80.01 7.19 5.58
Long-Term Debt to Equity
1.02 6.07 1.81 1.83 1.48 1.35 -4.31 10.92 64.99 6.22 4.85
Financial Leverage
0.08 0.68 1.20 0.73 0.69 0.49 0.15 -13.63 9.56 6.11 2.37
Leverage Ratio
9.46 19.23 22.43 16.44 14.27 12.72 38.75 -398.13 173.71 161.50 89.23
Compound Leverage Factor
8.06 12.66 20.38 14.20 11.85 10.93 39.96 -369.20 158.42 146.03 82.75
Debt to Total Capital
50.49% 85.85% 67.70% 64.76% 60.45% 58.23% 125.60% 91.96% 98.77% 87.78% 84.80%
Short-Term Debt to Total Capital
0.00% 0.00% 9.26% 0.21% 1.97% 1.94% 15.28% 4.13% 18.54% 11.76% 11.14%
Long-Term Debt to Total Capital
50.49% 85.85% 58.44% 64.55% 58.49% 56.29% 110.32% 87.83% 80.23% 76.02% 73.66%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 1.52% 1.59% 5.47% 4.97% 4.90% 2.65% 2.72%
Common Equity to Total Capital
49.51% 14.15% 32.30% 35.24% 38.03% 40.17% -31.07% 3.07% -3.66% 9.57% 12.48%
Debt to EBITDA
2.03 5.63 2.32 2.54 2.42 2.57 -0.87 2.30 1.84 1.42 1.34
Net Debt to EBITDA
0.19 2.37 0.89 0.91 1.13 0.49 0.10 1.42 0.75 0.65 0.38
Long-Term Debt to EBITDA
2.03 5.63 2.00 2.53 2.34 2.49 -0.77 2.19 1.49 1.23 1.16
Debt to NOPAT
6.07 -17.24 2.85 9.01 2.35 4.25 -1.15 4.08 3.16 2.55 2.66
Net Debt to NOPAT
0.57 -7.25 1.10 3.23 1.10 0.81 0.13 2.53 1.28 1.17 0.76
Long-Term Debt to NOPAT
6.07 -17.24 2.46 8.98 2.28 4.11 -1.01 3.90 2.56 2.21 2.31
Altman Z-Score
6.10 5.23 4.76 4.70 4.94 5.03 4.14 4.11 4.64 4.65 4.88
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 2.29% 3.83% 13.63% -211.71% 98.20% 57.91% 19.62%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.97 0.94 0.90 0.91 0.93 0.95 0.98 0.94 0.91 0.88 0.88
Quick Ratio
0.47 0.48 0.47 0.48 0.50 0.53 0.54 0.50 0.50 0.48 0.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
670 -261 -96 848 184 2,410 1,515 -4,222 3,961 1,401 2,469
Operating Cash Flow to CapEx
553.83% 1,693.65% 684.11% 322.50% 429.89% 758.76% 662.15% 608.51% 544.63% 853.33% 715.29%
Free Cash Flow to Firm to Interest Expense
20.34 0.00 0.00 0.00 7.76 0.00 68.32 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
44.45 0.00 0.00 0.00 59.39 0.00 99.53 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
36.42 0.00 0.00 0.00 45.57 0.00 84.50 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
5.91 5.49 4.77 4.44 4.60 4.67 4.55 4.21 4.19 4.40 4.53
Accounts Receivable Turnover
19.34 18.71 16.88 15.72 15.54 15.15 14.48 13.37 13.03 13.32 13.13
Inventory Turnover
14.97 14.43 13.92 13.40 13.97 15.18 15.62 14.81 14.89 15.34 15.58
Fixed Asset Turnover
140.41 129.98 107.85 92.02 91.02 98.06 116.67 117.33 111.02 122.79 136.20
Accounts Payable Turnover
8.06 7.26 6.36 6.02 6.25 6.32 6.15 5.94 5.89 5.89 5.87
Days Sales Outstanding (DSO)
18.87 19.51 21.62 23.21 23.49 24.09 25.21 27.30 28.01 27.40 27.80
Days Inventory Outstanding (DIO)
24.38 25.29 26.21 27.25 26.12 24.04 23.37 24.64 24.51 23.79 23.42
Days Payable Outstanding (DPO)
45.28 50.27 57.36 60.58 58.37 57.77 59.37 61.45 61.97 62.00 62.18
Cash Conversion Cycle (CCC)
-2.03 -5.47 -9.52 -10.12 -8.76 -9.65 -10.79 -9.50 -9.46 -10.81 -10.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,144 2,188 3,850 3,423 5,220 3,792 -1,318 4,540 2,386 2,862 2,042
Invested Capital Turnover
51.66 62.77 48.64 42.11 38.86 39.86 153.51 132.81 68.89 99.92 119.89
Increase / (Decrease) in Invested Capital
-341 44 1,662 -427 1,797 -1,428 -5,110 5,858 -2,154 476 -820
Enterprise Value (EV)
11,638 15,803 14,299 15,227 18,398 15,656 17,760 28,416 29,920 38,311 45,647
Market Capitalization
11,451 14,231 12,579 13,869 16,111 14,743 18,059 23,918 27,323 35,972 44,251
Book Value per Share
$8.72 $2.85 $9.92 $9.42 $13.56 $13.82 ($4.99) $1.07 ($1.02) $2.58 $3.28
Tangible Book Value per Share
($6.80) ($25.54) ($31.81) ($31.09) ($30.87) ($29.38) ($47.08) ($67.69) ($62.96) ($66.69) ($64.32)
Total Capital
3,953 4,356 6,592 5,858 7,712 7,166 3,280 7,268 5,774 5,454 5,175
Total Debt
1,996 3,739 4,463 3,794 4,662 4,173 4,120 6,684 5,703 4,787 4,388
Total Long-Term Debt
1,996 3,739 3,852 3,782 4,511 4,034 3,618 6,384 4,632 4,146 3,812
Net Debt
187 1,572 1,721 1,359 2,170 799 -478 4,137 2,315 2,195 1,255
Capital Expenditures (CapEx)
264 232 465 466 328 309 333 438 496 458 487
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,258 -3,411 -4,560 -4,938 -4,316 -4,684 -4,894 -4,803 -6,206 -7,983 -9,116
Debt-free Net Working Capital (DFNWC)
-450 -1,244 -1,818 -2,503 -1,824 -1,310 -296 -2,256 -2,818 -5,391 -5,983
Net Working Capital (NWC)
-450 -1,244 -2,429 -2,515 -1,975 -1,449 -797 -2,556 -3,888 -6,032 -6,559
Net Nonoperating Expense (NNE)
55 -79 138 57 365 128 -195 92 140 144 130
Net Nonoperating Obligations (NNO)
187 1,572 1,721 1,359 2,170 799 -478 3,956 2,315 2,195 1,255
Total Depreciation and Amortization (D&A)
197 256 392 432 510 498 408 515 710 981 1,119
Debt-free, Cash-free Net Working Capital to Revenue
-1.89% -2.51% -3.11% -3.22% -2.57% -2.61% -2.58% -2.24% -2.60% -3.05% -3.10%
Debt-free Net Working Capital to Revenue
-0.38% -0.91% -1.24% -1.63% -1.09% -0.73% -0.16% -1.05% -1.18% -2.06% -2.04%
Net Working Capital to Revenue
-0.38% -0.91% -1.65% -1.64% -1.18% -0.81% -0.42% -1.19% -1.63% -2.30% -2.23%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.62) $6.73 $1.67 $0.00 $4.07 ($16.65) $7.48 $8.15 $8.62 $7.60
Adjusted Weighted Average Basic Shares Outstanding
0.00 217.79M 212.21M 218.38M 0.00 210.17M 204.78M 205.92M 208.47M 202.51M 198.50M
Adjusted Diluted Earnings per Share
$0.00 ($0.62) $6.32 $1.64 $0.00 $4.04 ($16.65) $7.39 $8.04 $8.53 $7.53
Adjusted Weighted Average Diluted Shares Outstanding
0.00 217.79M 225.96M 221.60M 0.00 211.84M 204.78M 208.47M 211.21M 204.59M 200.28M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 205.63M 220.10M 218.08M 0.00 205.92M 204.25M 205.92M 205.67M 200.71M 193.28M
Normalized Net Operating Profit after Tax (NOPAT)
553 322 1,173 1,414 1,181 1,777 1,424 1,977 2,102 2,153 2,393
Normalized NOPAT Margin
0.46% 0.24% 0.80% 0.92% 0.70% 0.99% 0.75% 0.92% 0.88% 0.82% 0.81%
Pre Tax Income Margin
0.56% 0.20% 0.95% 0.60% 0.70% 0.54% -2.79% 1.04% 0.92% 0.82% 0.68%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
23.87 0.00 0.00 0.00 59.67 0.00 -231.51 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
9.98 0.00 0.00 0.00 83.37 0.00 -162.11 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
15.84 0.00 0.00 0.00 45.86 0.00 -246.54 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
1.96 0.00 0.00 0.00 69.55 0.00 -177.14 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
78.21% -183.78% 20.20% 87.87% 20.61% 39.69% -10.11% 23.74% 23.50% 23.02% 27.39%
Augmented Payout Ratio
353.13% -1,529.35% 178.92% 178.39% 60.17% 118.60% -22.47% 29.06% 52.53% 91.16% 125.56%

Quarterly Metrics And Ratios for Cencora

This table displays calculated financial ratios and metrics derived from Cencora's official financial filings.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.40% 9.94% 11.46% 12.67% 14.97% 7.81% 10.90% 14.69% 12.78% 10.29% 8.65%
EBITDA Growth
-1.82% -14.54% 33.91% 30.07% 35.28% -1.23% -0.33% -46.16% -15.65% 59.89% 31.52%
EBIT Growth
-1.56% -26.23% 25.98% 16.94% 28.85% -7.82% -1.05% -71.20% -21.31% 94.40% 48.27%
NOPAT Growth
4.58% -21.21% 41.95% 5.01% 24.68% 6.46% -1.06% -97.97% -11.27% 60.44% 27.95%
Net Income Growth
5.95% -22.88% 31.94% 16.84% 26.64% -1.64% 1.75% -97.86% -18.12% 70.32% 41.46%
EPS Growth
9.39% -17.76% 22.40% 22.86% 27.90% -1.88% 2.98% -97.67% -16.11% 76.08% 45.45%
Operating Cash Flow Growth
-17.76% 136.14% 82.30% 56.88% 24.66% -239.54% 232.59% -45.24% -407.15% 481.50% -95.59%
Free Cash Flow Firm Growth
107.93% 118.57% -126.94% -104.10% 314.68% -100.54% 638.87% 903.46% -203.85% -44,525.33% -295.58%
Invested Capital Growth
2.55% -7.25% 28.43% 19.94% -26.28% 12.88% -45.42% -28.64% 78.13% 60.13% 230.68%
Revenue Q/Q Growth
2.73% 0.97% 5.50% 2.95% 4.83% -5.31% 8.52% 6.48% 3.08% -7.40% 6.90%
EBITDA Q/Q Growth
34.00% 0.75% 14.94% -16.18% 39.36% -26.44% 15.98% -54.72% 118.33% 39.44% -4.59%
EBIT Q/Q Growth
47.39% -9.89% 15.70% -23.90% 62.40% -35.53% 24.18% -77.85% 343.65% 59.27% -5.28%
NOPAT Q/Q Growth
43.08% -7.74% 12.54% -29.32% 69.89% -21.23% 4.59% -98.55% 7,340.55% 42.44% -16.59%
Net Income Q/Q Growth
59.43% -10.07% 11.91% -27.18% 72.79% -30.15% 15.76% -98.47% 6,512.90% 45.31% -3.86%
EPS Q/Q Growth
66.43% -8.58% 10.33% -26.81% 73.26% -29.87% 15.79% -98.35% 6,150.00% 47.20% -4.35%
Operating Cash Flow Q/Q Growth
-39.02% -11.35% 18.34% 145.23% -51.55% -199.24% 382.04% -59.62% -371.78% 223.26% -96.74%
Free Cash Flow Firm Q/Q Growth
-83.75% 89.76% -162.10% 78.58% 1,743.13% -100.25% 62,579.69% -68.07% -312.38% -5.31% -173.83%
Invested Capital Q/Q Growth
68.73% -3.01% 16.62% -37.15% 3.70% 48.52% -43.61% -17.83% 158.85% 33.52% 16.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
3.41% 3.62% 3.38% 3.27% 3.42% 3.71% 3.25% 3.15% 3.14% 4.06% 3.60%
EBITDA Margin
1.30% 1.29% 1.41% 1.15% 1.53% 1.19% 1.27% 0.54% 1.14% 1.72% 1.53%
Operating Margin
1.01% 0.88% 1.00% 0.69% 1.14% 0.81% 0.91% 0.16% 0.87% 1.37% 1.08%
EBIT Margin
1.02% 0.91% 1.00% 0.74% 1.14% 0.78% 0.89% 0.18% 0.80% 1.37% 1.21%
Profit (Net Income) Margin
0.76% 0.67% 0.72% 0.51% 0.83% 0.62% 0.66% 0.01% 0.61% 0.95% 0.86%
Tax Burden Percent
80.24% 83.61% 78.71% 78.17% 76.97% 90.18% 77.60% 5.96% 79.57% 77.25% 76.96%
Interest Burden Percent
92.80% 88.87% 91.32% 87.99% 95.08% 87.93% 95.25% 85.65% 95.69% 89.93% 91.64%
Effective Tax Rate
19.76% 16.39% 21.29% 21.83% 23.03% 9.82% 22.40% 94.04% 20.43% 22.75% 23.04%
Return on Invested Capital (ROIC)
49.17% 45.06% 49.50% 54.05% 68.09% 48.53% 56.69% 1.15% 50.67% 57.41% 48.98%
ROIC Less NNEP Spread (ROIC-NNEP)
48.29% 43.85% 48.05% 52.99% 67.05% 46.16% 55.33% 1.14% 48.67% 55.58% 49.57%
Return on Net Nonoperating Assets (RNNOA)
520.81% 207.24% 222.22% 324.05% 346.14% 174.59% 141.12% 2.71% 233.60% 209.18% 112.67%
Return on Equity (ROE)
569.98% 252.30% 271.73% 378.11% 414.23% 223.11% 197.81% 3.85% 284.27% 266.59% 161.65%
Cash Return on Invested Capital (CROIC)
43.49% 49.50% 21.04% 53.40% 87.50% 36.67% 116.19% 100.68% -17.98% -13.38% -69.16%
Operating Return on Assets (OROA)
4.26% 3.87% 4.28% 3.24% 5.05% 3.50% 3.94% 0.84% 3.61% 6.29% 5.46%
Return on Assets (ROA)
3.17% 2.88% 3.08% 2.23% 3.70% 2.78% 2.91% 0.04% 2.75% 4.37% 3.85%
Return on Common Equity (ROCE)
53.57% 148.12% 171.79% 159.15% 267.77% 175.19% 160.76% 3.10% 227.36% 232.16% 143.61%
Return on Equity Simple (ROE_SIMPLE)
-950.59% 556.03% 245.22% 0.00% 203.95% 171.02% 201.12% 0.00% 622.29% 168.46% 0.00%
Net Operating Profit after Tax (NOPAT)
508 469 527 373 633 499 522 7.55 562 800 668
NOPAT Margin
0.81% 0.74% 0.79% 0.54% 0.88% 0.73% 0.70% 0.01% 0.69% 1.06% 0.83%
Net Nonoperating Expense Percent (NNEP)
0.88% 1.21% 1.45% 1.06% 1.04% 2.36% 1.36% 0.01% 2.00% 1.83% -0.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 10.85% - - - 6.60% 8.86% 6.39%
Cost of Revenue to Revenue
96.59% 96.38% 96.62% 96.73% 96.58% 96.29% 96.75% 96.85% 96.86% 95.94% 96.40%
SG&A Expenses to Revenue
2.05% 2.08% 1.95% 2.02% 1.94% 2.03% 1.86% 1.89% 1.81% 2.12% 2.07%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
2.41% 2.73% 2.38% 2.58% 2.28% 2.90% 2.34% 2.99% 2.27% 2.68% 2.53%
Earnings before Interest and Taxes (EBIT)
639 576 667 507 824 531 660 146 648 1,033 978
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
815 821 944 791 1,102 811 941 426 930 1,297 1,237
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 113.29 56.13 68.91 45.14 44.55 48.46 68.51 191.66 53.24 29.35
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.14 0.13 0.15 0.14 0.15 0.17 0.16 0.15 0.14 0.17 0.18
Price to Earnings (P/E)
19.36 19.74 22.79 20.61 22.04 26.05 24.16 29.32 31.10 31.85 30.63
Dividend Yield
1.44% 1.51% 1.26% 1.36% 0.97% 0.82% 0.90% 0.91% 0.93% 0.76% 0.72%
Earnings Yield
5.17% 5.07% 4.39% 4.85% 4.54% 3.84% 4.14% 3.41% 3.22% 3.14% 3.26%
Enterprise Value to Invested Capital (EV/IC)
9.36 9.10 9.31 13.39 14.56 11.70 18.67 22.35 9.17 8.50 7.83
Enterprise Value to Revenue (EV/Rev)
0.16 0.14 0.17 0.15 0.16 0.19 0.16 0.16 0.16 0.19 0.20
Enterprise Value to EBITDA (EV/EBITDA)
12.20 12.05 13.29 11.37 11.81 14.14 12.73 13.92 15.60 16.69 16.55
Enterprise Value to EBIT (EV/EBIT)
15.81 16.31 18.29 16.03 16.79 20.39 18.40 21.12 24.42 24.12 22.94
Enterprise Value to NOPAT (EV/NOPAT)
20.60 20.87 22.78 20.41 21.59 25.45 22.96 27.68 30.75 31.84 31.68
Enterprise Value to Operating Cash Flow (EV/OCF)
14.78 12.20 13.04 9.80 10.57 20.01 10.76 13.10 0.00 14.59 36.94
Enterprise Value to Free Cash Flow (EV/FCFF)
21.80 17.70 49.73 27.34 14.12 33.85 11.35 18.49 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
76.73 9.65 5.45 7.19 4.50 4.28 4.46 5.58 22.52 6.66 3.73
Long-Term Debt to Equity
63.30 9.13 4.51 6.22 3.94 3.41 3.93 4.85 16.40 6.01 3.64
Financial Leverage
10.79 4.73 4.62 6.11 5.16 3.78 2.55 2.37 4.80 3.76 2.27
Leverage Ratio
171.17 81.90 82.19 161.50 108.03 70.55 64.54 89.23 93.98 56.12 43.03
Compound Leverage Factor
158.85 72.79 75.06 142.11 102.71 62.04 61.47 76.43 89.93 50.47 39.43
Debt to Total Capital
98.71% 90.61% 84.48% 87.78% 81.83% 81.05% 81.69% 84.80% 95.75% 86.94% 78.85%
Short-Term Debt to Total Capital
17.28% 4.89% 14.49% 11.76% 10.15% 16.51% 9.76% 11.14% 26.01% 8.53% 1.88%
Long-Term Debt to Total Capital
81.43% 85.72% 70.00% 76.02% 71.68% 64.55% 71.93% 73.66% 69.74% 78.42% 76.97%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.40% 4.21% 3.97% 2.65% 2.56% 2.22% 2.34% 2.72% 1.59% 1.85% 2.20%
Common Equity to Total Capital
-3.12% 5.17% 11.54% 9.57% 15.61% 16.72% 15.98% 12.48% 2.66% 11.21% 18.95%
Debt to EBITDA
1.83 1.67 1.58 1.42 1.31 1.44 1.30 1.34 2.62 2.19 2.12
Net Debt to EBITDA
1.28 1.15 1.14 0.65 0.52 0.87 0.39 0.38 1.58 1.64 1.54
Long-Term Debt to EBITDA
1.51 1.58 1.31 1.23 1.14 1.15 1.14 1.16 1.91 1.97 2.07
Debt to NOPAT
3.09 2.90 2.70 2.55 2.39 2.59 2.34 2.66 5.17 4.17 4.06
Net Debt to NOPAT
2.16 1.99 1.95 1.17 0.95 1.57 0.71 0.76 3.12 3.12 2.96
Long-Term Debt to NOPAT
2.55 2.74 2.24 2.21 2.09 2.06 2.06 2.31 3.76 3.76 3.96
Altman Z-Score
4.56 4.56 4.56 4.55 4.62 4.83 4.71 4.78 4.84 4.88 4.86
Noncontrolling Interest Sharing Ratio
90.60% 41.29% 36.78% 57.91% 35.36% 21.48% 18.73% 19.62% 20.02% 12.92% 11.16%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.91 0.89 0.88 0.88 0.88 0.89 0.89 0.88 0.92 0.87 0.90
Quick Ratio
0.45 0.47 0.47 0.48 0.48 0.50 0.52 0.50 0.51 0.48 0.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
408 774 -481 -103 1,691 -4.15 2,590 827 -1,757 -1,850 -5,065
Operating Cash Flow to CapEx
937.68% 612.04% 714.35% 1,040.94% 1,192.66% -779.09% 2,101.81% 548.68% -2,567.48% 2,596.65% 59.63%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
4.19 4.27 4.30 4.40 4.43 4.51 4.44 4.53 4.53 4.59 4.50
Accounts Receivable Turnover
13.52 13.17 12.91 13.32 13.51 13.13 12.66 13.13 13.15 13.38 13.03
Inventory Turnover
14.12 14.73 15.04 15.34 14.81 15.44 15.60 15.58 14.97 16.38 15.90
Fixed Asset Turnover
113.27 115.44 119.66 122.79 127.59 130.46 134.24 136.20 143.79 141.26 140.35
Accounts Payable Turnover
5.81 5.91 5.92 5.89 5.86 6.00 5.86 5.87 6.00 6.22 6.06
Days Sales Outstanding (DSO)
27.00 27.72 28.28 27.40 27.02 27.81 28.84 27.80 27.76 27.27 28.02
Days Inventory Outstanding (DIO)
25.86 24.78 24.27 23.79 24.65 23.64 23.40 23.42 24.38 22.28 22.95
Days Payable Outstanding (DPO)
62.84 61.78 61.68 62.00 62.27 60.87 62.33 62.18 60.79 58.72 60.26
Cash Conversion Cycle (CCC)
-9.98 -9.28 -9.14 -10.81 -10.60 -9.42 -10.09 -10.96 -8.65 -9.16 -9.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,026 3,905 4,553 2,862 2,968 4,408 2,485 2,042 5,286 7,058 8,219
Invested Capital Turnover
60.82 61.01 62.83 99.92 77.67 66.54 80.65 119.89 73.47 54.12 59.17
Increase / (Decrease) in Invested Capital
100 -305 1,008 476 -1,058 503 -2,068 -820 2,319 2,650 5,733
Enterprise Value (EV)
37,686 35,535 42,371 38,311 43,213 51,582 46,400 45,647 48,486 59,972 64,356
Market Capitalization
33,482 31,912 38,504 35,972 41,157 48,258 44,840 44,251 43,426 53,926 58,118
Book Value per Share
($0.87) $1.39 $3.39 $2.58 $4.56 $5.43 $4.64 $3.28 $1.17 $5.22 $10.22
Tangible Book Value per Share
($64.21) ($70.39) ($67.86) ($66.69) ($65.60) ($63.72) ($63.67) ($64.32) ($65.36) ($87.36) ($83.97)
Total Capital
5,718 5,444 5,943 5,454 5,840 6,476 5,792 5,175 8,510 9,036 10,450
Total Debt
5,644 4,933 5,021 4,787 4,779 5,249 4,731 4,388 8,149 7,856 8,240
Total Long-Term Debt
4,656 4,667 4,160 4,146 4,186 4,180 4,166 3,812 5,935 7,086 8,044
Net Debt
3,952 3,393 3,631 2,195 1,906 3,181 1,425 1,255 4,924 5,878 6,009
Capital Expenditures (CapEx)
76 103 104 175 74 113 118 182 106 129 183
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-4,756 -6,355 -6,325 -7,983 -8,194 -6,600 -8,408 -9,116 -5,534 -8,001 -7,179
Debt-free Net Working Capital (DFNWC)
-3,064 -4,815 -4,936 -5,391 -5,322 -4,532 -5,101 -5,983 -2,309 -6,023 -4,947
Net Working Capital (NWC)
-4,052 -5,081 -5,797 -6,032 -5,915 -5,601 -5,667 -6,559 -4,522 -6,793 -5,144
Net Nonoperating Expense (NNE)
32 40 48 24 30 78 34 0.09 68 83 -22
Net Nonoperating Obligations (NNO)
3,952 3,393 3,631 2,195 1,906 3,181 1,425 1,255 4,924 5,878 6,009
Total Depreciation and Amortization (D&A)
175 245 277 284 278 280 281 280 281 264 259
Debt-free, Cash-free Net Working Capital to Revenue
-1.97% -2.57% -2.49% -3.05% -3.02% -2.39% -2.96% -3.10% -1.83% -2.58% -2.27%
Debt-free Net Working Capital to Revenue
-1.27% -1.95% -1.94% -2.06% -1.96% -1.64% -1.80% -2.04% -0.76% -1.94% -1.56%
Net Working Capital to Revenue
-1.68% -2.05% -2.28% -2.30% -2.18% -2.03% -2.00% -2.23% -1.49% -2.19% -1.62%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.35 $2.15 $2.37 $1.75 $3.01 $2.11 $2.44 $0.04 $2.52 $3.70 $3.55
Adjusted Weighted Average Basic Shares Outstanding
204.03M 202.32M 202.35M 202.51M 200.08M 199.41M 198.26M 198.50M 193.76M 193.80M 193.82M
Adjusted Diluted Earnings per Share
$2.33 $2.13 $2.35 $1.72 $2.98 $2.09 $2.42 $0.04 $2.50 $3.68 $3.52
Adjusted Weighted Average Diluted Shares Outstanding
206.33M 204.26M 204.38M 204.59M 201.84M 201.18M 200.05M 200.28M 195.19M 195.09M 195.23M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
202.26M 202.47M 202.17M 200.71M 199.48M 199.45M 197.05M 193.28M 193.92M 193.82M 193.88M
Normalized Net Operating Profit after Tax (NOPAT)
548 613 540 456 615 791 586 215 643 927 754
Normalized NOPAT Margin
0.87% 0.97% 0.81% 0.66% 0.85% 1.16% 0.79% 0.27% 0.79% 1.23% 0.94%
Pre Tax Income Margin
0.94% 0.81% 0.91% 0.65% 1.08% 0.68% 0.85% 0.16% 0.76% 1.23% 1.11%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
23.08% 25.23% 23.59% 23.02% 21.77% 22.13% 22.23% 27.39% 29.88% 24.94% 22.56%
Augmented Payout Ratio
99.32% 106.93% 91.50% 91.16% 62.59% 65.85% 89.93% 125.56% 135.65% 112.30% 71.84%

Key Financial Trends

Cencora, Inc. (NYSE: COR) has demonstrated consistent revenue growth over the past several years, with operating revenue increasing from approximately $60.1 billion in Q3 2022 to about $80.7 billion in Q3 2025. This upward trajectory reflects strong operational performance.

Positive trends identified:

  • Operating revenue increased steadily each year, rising from $60.1 billion in Q3 2022 to $80.7 billion in Q3 2025.
  • Net income from continuing operations rose significantly, reaching $689.7 million in Q3 2025 compared to $363.2 million in Q3 2022, indicating improved profitability.
  • Gross profit grew overall, despite some fluctuations, supporting an improved operating income stream.
  • Cencora maintained positive free cash flows from operating activities in recent quarters, with $109 million in Q3 2025 supporting reinvestment and balance sheet strength.
  • The company invested consistently in property, plant, and equipment, signaling ongoing capital expansion with $183 million spent in Q3 2025.
  • Issuance of debt was balanced by repayments, keeping long-term debt relatively stable; long-term debt was around $8 billion in Q3 2025 compared to about $4.6 billion in early 2023, reflecting manageable leverage growth.
  • Cash and equivalents increased from $1.39 billion in Q3 2023 to $2.23 billion in Q3 2025, enhancing liquidity.
  • The company maintained a consistent dividend policy, with cash dividends per share rising modestly from $0.46 in early 2023 to $0.55 in late 2025.

Neutral observations:

  • Selling, General & Administrative expenses increased but remained proportional to revenue growth.
  • Depreciation and amortization expenses rose slightly, consistent with increased asset base from acquisitions and capital investments.
  • Weighted average diluted shares outstanding remained fairly stable around 195-206 million shares, indicating moderate dilution impact.
  • Other special charges have varied but represent a relatively small percentage of total operating expenses.

Negative factors to watch:

  • Accounts payable and accrued expenses have increased substantially, with accounts payable rising to over $51 billion by Q3 2025, which may impact short-term liquidity risk.
  • Total liabilities rose to approximately $71.7 billion in Q3 2025 from about $58.3 billion in Q3 2022, suggesting growing financial obligations that require monitoring.
  • Changes in operating assets and liabilities caused a significant cash outflow in Q3 2025 (-$780.7 million), impacting operating cash flow despite net income gains.
  • Net cash from continuing financing activities shifted from negative in earlier years to a positive $215 million in Q3 2025, largely due to issuance and repayment of debt; this cyclical financing activity indicates dependence on external funding.
  • Treasury stock has increased negatively, peaking at around -$10.3 billion in Q3 2025, which may affect shareholders’ equity and indicate share buyback activity or accounting adjustments.

Overall, Cencora has shown solid revenue growth and profitability improvements over the last several years. The company is investing in capital assets while maintaining a stable dividend payout. While rising liabilities and payables warrant attention, the company’s cash position and income growth provide a foundation for potential long-term value.

08/26/25 07:23 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Cencora's Financials

When does Cencora's financial year end?

According to the most recent income statement we have on file, Cencora's fiscal year ends in September. Their fiscal year 2024 ended on September 30, 2024.

How has Cencora's net income changed over the last 10 years?

Cencora's net income appears to be on an upward trend, with a most recent value of $1.52 billion in 2024, rising from $274.23 million in 2014. The previous period was $1.73 billion in 2023. Find out what analysts predict for Cencora in the coming months.

What is Cencora's operating income?
Cencora's total operating income in 2024 was $2.18 billion, based on the following breakdown:
  • Total Gross Profit: $9.91 billion
  • Total Operating Expenses: $7.73 billion
How has Cencora's revenue changed over the last 10 years?

Over the last 10 years, Cencora's total revenue changed from $119.57 billion in 2014 to $293.96 billion in 2024, a change of 145.8%.

How much debt does Cencora have?

Cencora's total liabilities were at $66.31 billion at the end of 2024, a 7.1% increase from 2023, and a 238.8% increase since 2014.

How much cash does Cencora have?

In the past 10 years, Cencora's cash and equivalents has ranged from $1.81 billion in 2014 to $4.60 billion in 2020, and is currently $3.13 billion as of their latest financial filing in 2024.

How has Cencora's book value per share changed over the last 10 years?

Over the last 10 years, Cencora's book value per share changed from 8.72 in 2014 to 3.28 in 2024, a change of -62.4%.



This page (NYSE:COR) was last updated on 8/26/2025 by MarketBeat.com Staff
From Our Partners