| | | |
Public Offering
Price |
| |
Underwriting
Discount |
| |
Proceeds to
Cencora (Before Expenses) |
| |||||||||
| Per 2028 Senior Note | | | | | 99.960% | | | | | | 0.250% | | | | | | 99.710% | | |
| Total | | | | € | 499,800,000 | | | | | € | 1,250,000 | | | | | € | 498,550,000 | | |
| Per 2032 Senior Note | | | | | 99.757% | | | | | | 0.400% | | | | | | 99.357% | | |
| Total | | | | € | 498,785,000 | | | | | € | 2,000,000 | | | | | € | 496,785,000 | | |
| |
BNP PARIBAS
|
| |
Citigroup
|
| |
J.P. Morgan
|
| |
Société Générale
|
| |||
| | | | | | | |
Corporate & Investment Banking
|
| ||||||
| |
BofA Securities
|
| |
Morgan Stanley
|
| | Scotiabank | | |
TD Securities
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| |
PNC Capital Markets LLC
|
| |
Truist Securities
|
|
| | BBVA | | |
MUFG
|
| |
WauBank Securities LLC
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-15 | | | |
| | | | | S-37 | | | |
| | | | | S-43 | | | |
| | | | | S-44 | | | |
| | | | | S-52 | | | |
| | | | | S-52 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | |
As of March 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted for
This Offering |
| ||||||
| | | | | | | | | |
(Unaudited)
|
| |||
| | | |
(In thousands, except share and per share data)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 1,978,061 | | | | | $ | 3,091,734 | | |
| Total debt: | | | | | | | | | | | | | |
|
Multi-Currency Revolving Credit Facility due 2029(1)
|
| | | $ | 708,000 | | | | | $ | 708,000 | | |
|
Receivables Securitization Facility due 2027(2)
|
| | | | — | | | | | | — | | |
|
Term Loan due 2027
|
| | | | 1,498,953 | | | | | | 1,498,953 | | |
|
364-day revolving credit facility due in 2025(3)
|
| | | | — | | | | | | — | | |
|
Money Market Facility due 2027(4)
|
| | | | — | | | | | | — | | |
|
3.450% Senior Notes due 2027
|
| | | | 747,728 | | | | | | 747,728 | | |
|
4.625% Senior Notes due 2027
|
| | | | 496,696 | | | | | | 496,696 | | |
|
2.875% Senior Notes due 2028 offered hereby
|
| | | | — | | | | | | 557,825 | | |
|
4.850% Senior Notes due 2029
|
| | | | 596,199 | | | | | | 596,199 | | |
|
2.800% Senior Notes due 2030
|
| | | | 496,870 | | | | | | 496,870 | | |
|
2.700% Senior Notes due 2031
|
| | | | 993,278 | | | | | | 993,278 | | |
|
3.625% Senior Notes due 2032 offered hereby
|
| | | | — | | | | | | 555,848 | | |
|
5.125% Senior Notes due 2034
|
| | | | 494,810 | | | | | | 494,810 | | |
|
5.150% Senior Notes due 2035
|
| | | | 694,633 | | | | | | 694,633 | | |
|
4.250% Senior Notes due 2045
|
| | | | 495,685 | | | | | | 495,685 | | |
|
4.300% Senior Notes due 2047
|
| | | | 493,954 | | | | | | 493,954 | | |
|
Alliance Healthcare debt(5)
|
| | | | 7,125 | | | | | | 7,125 | | |
|
Nonrecourse debt(6)
|
| | | | 132,276 | | | | | | 132,276 | | |
|
Total debt
|
| | | | 7,856,207 | | | | | | 8,969,880 | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Common stock, $0.01 par value–authorized, issued and outstanding:
|
| | | | | | | | | | | | |
|
600,000,000 shares, 297,247,152, and 193,783,768, respectively
|
| | | | 2,972 | | | | | | 2,972 | | |
|
Additional paid-in capital
|
| | | | 6,142,056 | | | | | | 6,142,056 | | |
|
Retained earnings
|
| | | | 6,401,534 | | | | | | 6,401,534 | | |
|
Accumulated other comprehensive loss
|
| | | | (1,201,838) | | | | | | (1,201,838) | | |
|
Treasury stock, at cost: 103,463,384 shares
|
| | | | (10,331,887) | | | | | | (10,331,887) | | |
|
Total Cencora, Inc. stockholders’ equity
|
| | | | 1,012,837 | | | | | | 1,012,837 | | |
|
Noncontrolling interest
|
| | | | 166,962 | | | | | | 166,962 | | |
|
Total stockholders’ equity
|
| | | | 1,179,799 | | | | | | 1,179,799 | | |
|
Total capitalization
|
| | | $ | 9,036,006 | | | | | $ | 10,149,679 | | |
|
Underwriter
|
| |
Principal
Amount of 2028 Senior Notes |
| |
Principal
Amount of 2032 Senior Notes |
| ||||||
|
BNP PARIBAS
|
| | | € | 57,500,000 | | | | | € | 57,500,000 | | |
|
Citigroup Global Markets Limited
|
| | | € | 57,500,000 | | | | | € | 57,500,000 | | |
|
J.P. Morgan Securities plc
|
| | | € | 57,500,000 | | | | | € | 57,500,000 | | |
|
Société Générale
|
| | | € | 57,500,000 | | | | | € | 57,500,000 | | |
|
Merrill Lynch International
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
Morgan Stanley & Co. International plc
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
Scotiabank (Ireland) Designated Activity Company
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
The Toronto-Dominion Bank
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
Wells Fargo Securities International Limited
|
| | | € | 31,250,000 | | | | | € | 31,250,000 | | |
|
PNC Capital Markets LLC
|
| | | € | 22,500,000 | | | | | € | 22,500,000 | | |
|
Truist Securities, Inc.
|
| | | € | 22,500,000 | | | | | € | 22,500,000 | | |
|
Banco Bilbao Vizcaya Argentaria, S.A.
|
| | | € | 12,500,000 | | | | | € | 12,500,000 | | |
|
MUFG Securities EMEA plc
|
| | | € | 12,500,000 | | | | | € | 12,500,000 | | |
|
Waubank Securities LLC
|
| | | € | 12,500,000 | | | | | € | 12,500,000 | | |
| Total | | | | € | 500,000,000 | | | | | € | 500,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per 2028 Senior Note
|
| | | | 0.250% | | |
|
2028 Senior Notes Total
|
| | | € | 1,250,000 | | |
|
Per 2032 Senior Note
|
| | | | 0.400% | | |
|
2032 Senior Notes Total
|
| | | € | 2,000,000 | | |
|
Total
|
| | | € | 3,250,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| |
BNP PARIBAS
|
| |
Citigroup
|
| |
J.P. Morgan
|
| |
Société Générale
|
| |||
| | | | | | | |
Corporate & Investment Banking
|
| ||||||
| |
BofA Securities
|
| |
Morgan Stanley
|
| | Scotiabank | | |
TD Securities
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| |
PNC Capital Markets LLC
|
| |
Truist Securities
|
|
| | BBVA | | |
MUFG
|
| |
WauBank Securities LLC
|
|