| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-6 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-14 | | | |
| | | | | S-32 | | | |
| | | | | S-37 | | | |
| | | | | S-44 | | | |
| | | | | S-44 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | |
As of September 30, 2024
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted for
This Offering |
| ||||||
| | | | | | | | | |
(Unaudited)
|
| |||
| | | |
(In thousands,
except share and per share data) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 3,132,648 | | | | | $ | | | |
| Total debt: | | | | | | | | | | | | | |
|
Multi-Currency Revolving Credit Facility due 2029(1)
|
| | | $ | — | | | | | $ | | | |
|
Receivables Securitization Facility due 2027(2)
|
| | | | — | | | | | | | | |
|
Money Market Facility(3)
|
| | | | — | | | | | | | | |
|
3.250% Senior Notes due 2025
|
| | | | 499,738 | | | | | | | | |
|
3.450% Senior Notes due 2027
|
| | | | 747,308 | | | | | | | | |
|
2.800% Senior Notes due 2030
|
| | | | 496,564 | | | | | | | | |
|
2.700% Senior Notes due 2031
|
| | | | 992,718 | | | | | | | | |
|
% Senior Notes due offered hereby
|
| | | | — | | | | | | | | |
|
% Senior Notes due offered hereby
|
| | | | — | | | | | | | | |
|
% Senior Notes due offered hereby
|
| | | | — | | | | | | | | |
|
5.125% Senior Notes due 2034
|
| | | | 494,514 | | | | | | | | |
|
4.250% Senior Notes due 2045
|
| | | | 495,574 | | | | | | | | |
|
4.300% Senior Notes due 2047
|
| | | | 493,821 | | | | | | | | |
|
Alliance Healthcare debt(4)
|
| | | | 286 | | | | | | | | |
|
Nonrecourse debt(5)
|
| | | | 167,553 | | | | | | | | |
|
Total debt
|
| | | | 4,388,076 | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Common stock, $0.01 par value – authorized, issued and outstanding: 600,000,000 shares, 296,169,781, and 194,943,968, respectively
|
| | | | 2,962 | | | | | | | | |
|
Additional paid-in capital
|
| | | | 6,030,790 | | | | | | | | |
|
Retained earnings
|
| | | | 5,417,139 | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (989,118) | | | | | | | | |
|
Treasury stock, at cost: 101,225,813 shares
|
| | | | (9,815,835) | | | | | | | | |
|
Total Cencora, Inc. stockholders’ equity
|
| | | | 645,938 | | | | | | | | |
|
Noncontrolling interest
|
| | | | 140,804 | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 786,742 | | | | | | | | |
|
Total capitalization
|
| | | $ | 5,174,818 | | | | | $ | | | |
|
Underwriter
|
| |
Principal
Amount of Senior Notes |
| |
Principal
Amount of Senior Notes |
| |
Principal
Amount of Senior Notes |
| |||||||||
|
BofA Securities, Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
J.P. Morgan Securities LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Wells Fargo Securities, LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Total
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
Paid by us
|
| |||
|
Per Senior Note
|
| | | | % | | |
|
Per Senior Note
|
| | | | % | | |
|
Per Senior Note
|
| | | | % | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |