| | | |
Public Offering
Price |
| |
Underwriting
Discount |
| |
Proceeds to Cencora
(Before Expenses) |
| |||||||||
|
Per 2027 Senior Note
|
| | | | 99.815% | | | | | | 0.250% | | | | | | 99.565% | | |
|
Total
|
| | | $ | 499,075,000 | | | | | $ | 1,250,000 | | | | | $ | 497,825,000 | | |
|
Per 2029 Senior Note
|
| | | | 99.968% | | | | | | 0.350% | | | | | | 99.618% | | |
|
Total
|
| | | $ | 599,808,000 | | | | | $ | 2,100,000 | | | | | $ | 597,708,000 | | |
|
Per 2035 Senior Note
|
| | | | 99.945% | | | | | | 0.450% | | | | | | 99.495% | | |
|
Total
|
| | | $ | 699,615,000 | | | | | $ | 3,150,000 | | | | | $ | 696,465,000 | | |
| |
BofA Securities
(All Notes)
|
| |
Citigroup
(All Notes)
|
| |
J.P. Morgan
(All Notes)
|
| |
Wells Fargo Securities
(All Notes)
|
|
| |
BNP PARIBAS
(All Notes)
|
| |
Morgan Stanley
(2029 Notes, 2035 Notes)
|
| |
PNC Capital Markets LLC
(2029 Notes, 2035 Notes)
|
| |
TD Securities
(2029 Notes, 2035 Notes)
|
| |
US Bancorp
(2029 Notes, 2035 Notes)
|
|
| |
MUFG
(2027 Notes)
|
| |
Scotiabank
(2027 Notes)
|
| |
SOCIETE GENERALE
(2027 Notes)
|
| |
Truist Securities
(2027 Notes)
|
|
| |
Morgan Stanley
(2027 Notes)
|
| |
PNC Capital Markets LLC
(2027 Notes)
|
| |
TD Securities
(2027 Notes)
|
| |
US Bancorp
(2027 Notes)
|
|
| |
MUFG
(2029 Notes, 2035 Notes)
|
| |
Scotiabank
(2029 Notes, 2035 Notes)
|
| |
SOCIETE GENERALE
(2029 Notes, 2035 Notes)
|
| |
Truist Securities
(2029 Notes, 2035 Notes)
|
|
| | | | |
BBVA
(All Notes)
|
| |
WauBank Securities LLC
(All Notes)
|
| | | |
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-6 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-14 | | | |
| | | | | S-33 | | | |
| | | | | S-38 | | | |
| | | | | S-46 | | | |
| | | | | S-46 | | | |
| | | |
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 | | | | | $ | 4,878,146 | | |
| 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 | | | | | | 499,738 | | |
|
3.450% Senior Notes due 2027
|
| | | | 747,308 | | | | | | 747,308 | | |
|
4.625% Senior Notes due 2027 offered hereby
|
| | | | — | | | | | | 497,408 | | |
|
4.850% Senior Notes due 2029 offered hereby
|
| | | | — | | | | | | 597,208 | | |
|
2.800% Senior Notes due 2030
|
| | | | 496,564 | | | | | | 496,564 | | |
|
2.700% Senior Notes due 2031
|
| | | | 992,718 | | | | | | 992,718 | | |
|
5.125% Senior Notes due 2034
|
| | | | 494,514 | | | | | | 494,514 | | |
|
5.150% Senior Notes due 2035 offered hereby
|
| | | | — | | | | | | 695,882 | | |
|
4.250% Senior Notes due 2045
|
| | | | 495,574 | | | | | | 495,574 | | |
|
4.300% Senior Notes due 2047
|
| | | | 493,821 | | | | | | 493,821 | | |
|
Alliance Healthcare debt(4)
|
| | | | 286 | | | | | | 286 | | |
|
Nonrecourse debt(5)
|
| | | | 167,553 | | | | | | 167,553 | | |
|
Total debt
|
| | | | 4,388,076 | | | | | | 6,178,574 | | |
| 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 | | | | | | 2,962 | | |
|
Additional paid-in capital
|
| | | | 6,030,790 | | | | | | 6,030,790 | | |
|
Retained earnings
|
| | | | 5,417,139 | | | | | | 5,379,791 | | |
|
Accumulated other comprehensive loss
|
| | | | (989,118) | | | | | | (989,118) | | |
|
Treasury stock, at cost: 101,225,813 shares
|
| | | | (9,815,835) | | | | | | (9,815,835) | | |
|
Total Cencora, Inc. stockholders’ equity
|
| | | | 645,938 | | | | | | 608,590 | | |
|
Noncontrolling interest
|
| | | | 140,804 | | | | | | 140,804 | | |
|
Total stockholders’ equity
|
| | | | 786,742 | | | | | | 749,394 | | |
|
Total capitalization
|
| | | $ | 5,174,818 | | | | | $ | 6,927,968 | | |
|
Underwriter
|
| |
Principal
Amount of 2027 Senior Notes |
| |
Principal
Amount of 2029 Senior Notes |
| |
Principal
Amount of 2035 Senior Notes |
| |||||||||
|
BofA Securities, Inc.
|
| | | $ | 150,000,000 | | | | | $ | 180,000,000 | | | | | $ | 210,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 50,000,000 | | | | | | 60,000,000 | | | | | | 70,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 42,500,000 | | | | | | 51,000,000 | | | | | | 59,500,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 42,500,000 | | | | | | 51,000,000 | | | | | | 59,500,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 42,500,000 | | | | | | 51,000,000 | | | | | | 59,500,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 23,750,000 | | | | | | 28,500,000 | | | | | | 33,250,000 | | |
|
PNC Capital Markets LLC
|
| | | | 23,750,000 | | | | | | 28,500,000 | | | | | | 33,250,000 | | |
|
TD Securities (USA) LLC
|
| | | | 23,750,000 | | | | | | 28,500,000 | | | | | | 33,250,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 23,750,000 | | | | | | 28,500,000 | | | | | | 33,250,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 15,625,000 | | | | | | 18,750,000 | | | | | | 21,875,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 15,625,000 | | | | | | 18,750,000 | | | | | | 21,875,000 | | |
|
SG Americas Securities, LLC
|
| | | | 15,625,000 | | | | | | 18,750,000 | | | | | | 21,875,000 | | |
|
Truist Securities, Inc.
|
| | | | 15,625,000 | | | | | | 18,750,000 | | | | | | 21,875,000 | | |
|
BBVA Securities Inc.
|
| | | | 7,500,000 | | | | | | 9,000,000 | | | | | | 10,500,000 | | |
|
WauBank Securities LLC
|
| | | | 7,500,000 | | | | | | 9,000,000 | | | | | | 10,500,000 | | |
|
Total
|
| | | $ | 500,000,000 | | | | | $ | 600,000,000 | | | | | $ | 700,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per 2027 Senior Note
|
| | | | 0.250% | | |
|
Per 2029 Senior Note
|
| | | | 0.350% | | |
|
Per 2035 Senior Note
|
| | | | 0.450% | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| |
BofA Securities
(All Notes)
|
| |
Citigroup
(All Notes)
|
| |
J.P. Morgan
(All Notes)
|
| |
Wells Fargo Securities
(All Notes)
|
|
| |
BNP PARIBAS
(All Notes)
|
| |
Morgan Stanley
(2029 Notes, 2035 Notes)
|
| |
PNC Capital Markets LLC
(2029 Notes, 2035 Notes)
|
| |
TD Securities
(2029 Notes, 2035 Notes)
|
| |
US Bancorp
(2029 Notes, 2035 Notes)
|
|
| |
MUFG
(2027 Notes)
|
| |
Scotiabank
(2027 Notes)
|
| |
SOCIETE GENERALE
(2027 Notes)
|
| |
Truist Securities
(2027 Notes)
|
|
| |
Morgan Stanley
(2027 Notes)
|
| |
PNC Capital Markets LLC
(2027 Notes)
|
| |
TD Securities
(2027 Notes)
|
| |
US Bancorp
(2027 Notes)
|
|
| |
MUFG
(2029 Notes, 2035 Notes)
|
| |
Scotiabank
(2029 Notes, 2035 Notes)
|
| |
SOCIETE GENERALE
(2029 Notes, 2035 Notes)
|
| |
Truist Securities
(2029 Notes, 2035 Notes)
|
|
| | | | |
BBVA
(All Notes)
|
| |
WauBank Securities LLC
(All Notes)
|
| | | |