Cencora, Inc. (COR)
NYSE: COR · Real-Time Price · USD
278.38
-4.62 (-1.63%)
At close: May 12, 2025, 4:00 PM
278.98
+0.60 (0.22%)
After-hours: May 12, 2025, 7:48 PM EDT
Cencora Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Net Income | 1,693 | 1,509 | 1,745 | 1,699 | 1,540 | -3,409 | Upgrade
|
| Depreciation & Amortization | 1,098 | 1,112 | 972.39 | 697.94 | 505.06 | 401.62 | Upgrade
|
| Other Amortization | 8.01 | 7.17 | 8.46 | 11.89 | 9.73 | 6.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | 35.54 | - | -40.67 | -56.23 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 418 | 418 | - | 80.88 | 17.7 | 361.65 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.47 | 16.2 | -0.24 | -4.83 | -64.72 | - | Upgrade
|
| Stock-Based Compensation | 155.6 | 148 | 124.62 | 93.4 | 99.59 | 74.41 | Upgrade
|
| Provision & Write-off of Bad Debts | 25.59 | 40.83 | 54.39 | 26.05 | 12.1 | 11.91 | Upgrade
|
| Other Operating Activities | 117.48 | -65 | 172.55 | 294.82 | 179.88 | -1,509 | Upgrade
|
| Change in Accounts Receivable | -1,320 | -2,784 | -2,712 | -1,660 | -930.08 | -1,629 | Upgrade
|
| Change in Inventory | -1,326 | -1,480 | -2,183 | -665.37 | -1,116 | -1,621 | Upgrade
|
| Change in Accounts Payable | 3,801 | 4,968 | 6,103 | 3,321 | 2,049 | 3,301 | Upgrade
|
| Change in Income Taxes | -318.33 | -215.63 | -93.95 | -280.77 | 88.43 | -532.68 | Upgrade
|
| Change in Other Net Operating Assets | -278.71 | -189.84 | -239.81 | -854.72 | 276.15 | 6,751 | Upgrade
|
| Operating Cash Flow | 4,110 | 3,485 | 3,911 | 2,703 | 2,667 | 2,207 | Upgrade
|
| Operating Cash Flow Growth | 59.41% | -10.91% | 44.70% | 1.37% | 20.82% | -5.84% | Upgrade
|
| Capital Expenditures | -535.16 | -487.17 | -458.36 | -496.32 | -438.22 | -369.68 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 36.36 | Upgrade
|
| Cash Acquisitions | -4,015 | -69.77 | -1,410 | -133.81 | -5,563 | - | Upgrade
|
| Divestitures | - | - | - | 272.59 | - | - | Upgrade
|
| Investment in Securities | -214.99 | -30.43 | -743.28 | -18.49 | -162.62 | -56.08 | Upgrade
|
| Other Investing Activities | -41.11 | -30.72 | 9 | 7.6 | 22.3 | 9.52 | Upgrade
|
| Investing Cash Flow | -4,806 | -618.1 | -2,602 | -368.44 | -6,142 | -379.87 | Upgrade
|
| Long-Term Debt Issued | - | 70,391 | 78,376 | 4,988 | 8,136 | 716.43 | Upgrade
|
| Long-Term Debt Repaid | - | -70,777 | -78,999 | -5,911 | -5,919 | -748.43 | Upgrade
|
| Net Debt Issued (Repaid) | 2,598 | -385.45 | -623.26 | -923.1 | 2,217 | -32.01 | Upgrade
|
| Issuance of Common Stock | 34.99 | 37.84 | 61.15 | 93.91 | 198.75 | 159.53 | Upgrade
|
| Repurchase of Common Stock | -1,571 | -1,555 | -1,252 | -521.78 | -105.7 | -430.24 | Upgrade
|
| Common Dividends Paid | -425.55 | -416.17 | -398.75 | -391.69 | -366.65 | -343.58 | Upgrade
|
| Other Financing Activities | -20.73 | -12.35 | -9.41 | -10.12 | 9.89 | 42.67 | Upgrade
|
| Financing Cash Flow | 614.92 | -2,331 | -2,222 | -1,753 | 1,953 | -603.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | -25.45 | 9.4 | 72.76 | -57.85 | -3.73 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -0.61 | -1.75 | - | Upgrade
|
| Net Cash Flow | -106.58 | 544.99 | -840.65 | 523.41 | -1,528 | 1,224 | Upgrade
|
| Free Cash Flow | 3,575 | 2,998 | 3,453 | 2,207 | 2,228 | 1,837 | Upgrade
|
| Free Cash Flow Growth | 69.31% | -13.19% | 56.47% | -0.97% | 21.28% | -9.66% | Upgrade
|
| Free Cash Flow Margin | 1.15% | 1.02% | 1.32% | 0.92% | 1.04% | 0.97% | Upgrade
|
| Free Cash Flow Per Share | 18.14 | 14.97 | 16.88 | 10.45 | 10.69 | 8.97 | Upgrade
|
| Cash Interest Paid | 274.7 | 250.1 | 271.3 | 219.8 | 170.9 | 150.7 | Upgrade
|
| Cash Income Tax Paid | 607.1 | 603.9 | 463.1 | 244.4 | 93.5 | 139.4 | Upgrade
|
| Levered Free Cash Flow | 3,878 | 3,634 | 3,811 | 3,340 | 1,566 | 1,404 | Upgrade
|
| Unlevered Free Cash Flow | 4,062 | 3,783 | 3,975 | 3,460 | 1,665 | 1,496 | Upgrade
|
| Change in Net Working Capital | -1,335 | -1,110 | -1,753 | -1,420 | 173.67 | -116.85 | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.