Cencora, Inc. (LON:0HF3)
London · Delayed Price · Currency is GBP · Price in USD 351.18
+5.42 (1.57%)
At close: Nov 5, 2025
Cencora Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2016 - 2020 |
Net Income | 1,554 | 1,509 | 1,745 | 1,699 | 1,540 | Upgrade |
Depreciation & Amortization | 1,051 | 1,112 | 972.39 | 697.94 | 505.06 | Upgrade |
Other Amortization | - | 7.17 | 8.46 | 11.89 | 9.73 | Upgrade |
Loss (Gain) From Sale of Assets | - | - | -40.67 | -56.23 | - | Upgrade |
Asset Writedown & Restructuring Costs | - | 418 | - | 80.88 | 17.7 | Upgrade |
Loss (Gain) From Sale of Investments | - | 16.2 | -0.24 | -4.83 | -64.72 | Upgrade |
Stock-Based Compensation | - | 148 | 124.62 | 93.4 | 99.59 | Upgrade |
Provision & Write-off of Bad Debts | - | 40.83 | 54.39 | 26.05 | 12.1 | Upgrade |
Other Operating Activities | 769.35 | -65 | 172.55 | 294.82 | 179.88 | Upgrade |
Change in Accounts Receivable | -1,923 | -2,784 | -2,712 | -1,660 | -930.08 | Upgrade |
Change in Inventory | -1,269 | -1,480 | -2,183 | -665.37 | -1,116 | Upgrade |
Change in Accounts Payable | 3,693 | 4,968 | 6,103 | 3,321 | 2,049 | Upgrade |
Change in Income Taxes | - | -215.63 | -93.95 | -280.77 | 88.43 | Upgrade |
Change in Other Net Operating Assets | - | -189.84 | -239.81 | -854.72 | 276.15 | Upgrade |
Operating Cash Flow | 3,875 | 3,485 | 3,911 | 2,703 | 2,667 | Upgrade |
Operating Cash Flow Growth | 11.20% | -10.91% | 44.70% | 1.37% | 20.82% | Upgrade |
Capital Expenditures | -667.98 | -487.17 | -458.36 | -496.32 | -438.22 | Upgrade |
Cash Acquisitions | -4,096 | -69.77 | -1,410 | -133.81 | -5,563 | Upgrade |
Divestitures | - | - | - | 272.59 | - | Upgrade |
Investment in Securities | -196.24 | -30.43 | -743.28 | -18.49 | -162.62 | Upgrade |
Other Investing Activities | -17.44 | -30.72 | 9 | 7.6 | 22.3 | Upgrade |
Investing Cash Flow | -4,977 | -618.1 | -2,602 | -368.44 | -6,142 | Upgrade |
Long-Term Debt Issued | 3,196 | 70,391 | 78,376 | 4,988 | 8,136 | Upgrade |
Long-Term Debt Repaid | - | -70,777 | -78,999 | -5,911 | -5,919 | Upgrade |
Net Debt Issued (Repaid) | 3,196 | -385.45 | -623.26 | -923.1 | 2,217 | Upgrade |
Issuance of Common Stock | 29.13 | 37.84 | 61.15 | 93.91 | 198.75 | Upgrade |
Repurchase of Common Stock | -513.25 | -1,555 | -1,252 | -521.78 | -105.7 | Upgrade |
Common Dividends Paid | -437.08 | -416.17 | -398.75 | -391.69 | -366.65 | Upgrade |
Other Financing Activities | -25.35 | -12.35 | -9.41 | -10.12 | 9.89 | Upgrade |
Financing Cash Flow | 2,249 | -2,331 | -2,222 | -1,753 | 1,953 | Upgrade |
Foreign Exchange Rate Adjustments | -50.27 | 9.4 | 72.76 | -57.85 | -3.73 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | - | -0.61 | -1.75 | Upgrade |
Net Cash Flow | 1,097 | 544.99 | -840.65 | 523.41 | -1,528 | Upgrade |
Free Cash Flow | 3,207 | 2,998 | 3,453 | 2,207 | 2,228 | Upgrade |
Free Cash Flow Growth | 6.99% | -13.19% | 56.47% | -0.97% | 21.28% | Upgrade |
Free Cash Flow Margin | 1.00% | 1.02% | 1.32% | 0.92% | 1.04% | Upgrade |
Free Cash Flow Per Share | 16.43 | 14.97 | 16.88 | 10.45 | 10.69 | Upgrade |
Cash Interest Paid | - | 250.1 | 271.3 | 219.8 | 170.9 | Upgrade |
Cash Income Tax Paid | - | 603.9 | 463.1 | 244.4 | 93.5 | Upgrade |
Levered Free Cash Flow | 3,452 | 3,634 | 3,811 | 3,340 | 1,566 | Upgrade |
Unlevered Free Cash Flow | 3,634 | 3,783 | 3,975 | 3,460 | 1,665 | Upgrade |
Change in Working Capital | 500.52 | 298.69 | 874.54 | -139.66 | 367.32 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.