| | | |
Public Offering
Price |
| |
Underwriting
Discount |
| |
Proceeds to
Cencora (Before Expenses) |
| |||||||||
| Per 2029 Senior Note | | | | | 99.880% | | | | | | 0.250% | | | | | | 99.630% | | |
| Total | | | | $ | 499,400,000 | | | | | $ | 1,250,000 | | | | | $ | 498,150,000 | | |
| Per 2030 Senior Note | | | | | 99.810% | | | | | | 0.350% | | | | | | 99.460% | | |
| Total | | | | $ | 499,050,000 | | | | | $ | 1,750,000 | | | | | $ | 497,300,000 | | |
| Per 2033 Senior Note | | | | | 99.947% | | | | | | 0.400% | | | | | | 99.547% | | |
| Total | | | | $ | 499,735,000 | | | | | $ | 2,000,000 | | | | | $ | 497,735,000 | | |
| Per 2036 Senior Note | | | | | 99.664% | | | | | | 0.450% | | | | | | 99.214% | | |
| Total | | | | $ | 996,640,000 | | | | | $ | 4,500,000 | | | | | $ | 992,140,000 | | |
| Per 2056 Senior Note | | | | | 99.456% | | | | | | 0.875% | | | | | | 98.581% | | |
| Total | | | | $ | 497,280,000 | | | | | $ | 4,375,000 | | | | | $ | 492,905,000 | | |
| |
Citigroup
(All Notes)
|
| |
J.P. Morgan
(All Notes)
|
| |
BofA Securities
(All Notes)
|
| |
Wells Fargo Securities
(All Notes)
|
|
| |
BNP PARIBAS
(All Notes)
|
| |
SOCIETE GENERALE
(All Notes)
|
| ||||||
| |
Morgan Stanley
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
PNC Capital Markets LLC
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
Scotiabank
(2033 Notes, 2036 Notes)
|
|
| |
TD Securities
(2033 Notes, 2036 Notes)
|
| |
Truist Securities
(2033 Notes, 2036 Notes)
|
| |
US Bancorp
(2029 Notes, 2030 Notes, 2056 Notes)
|
|
| |
Morgan Stanley
(2033 Notes, 2036 Notes)
|
| |
PNC Capital Markets LLC
(2033 Notes, 2036 Notes)
|
| |
Scotiabank
(2029 Notes, 2030 Notes, 2056 Notes)
|
|
| |
TD Securities
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
Truist Securities
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
US Bancorp
(2033 Notes, 2036 Notes)
|
|
| |
BBVA
(All Notes) |
| |
FNB America Securities LLC
(All Notes) |
| |
MUFG
(All Notes) |
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-15 | | | |
| | | | | 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 December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted for
this Offering and the Acquisition Funding(7) |
| ||||||
| | | | | | | | | |
(Unaudited)
|
| |||
| | | |
(In thousands, except share and per share data)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 1,753,122 | | | | | $ | 6,227,777 | | |
| Total debt: | | | | | | | | | | | | | |
|
Multi-Currency Revolving Credit Facility due 2030(1)
|
| | | $ | 220,000 | | | | | $ | 220,000 | | |
|
Term Loan (Tranche One) due in 2028
|
| | | | — | | | | | | 499,725 | | |
|
Term Loan (Tranche Two) due in 2029
|
| | | | — | | | | | | 999,275 | | |
|
Receivables Securitization Facility due 2028(2)
|
| | | | — | | | | | | — | | |
|
Term Loan due in 2027
|
| | | | 799,177 | | | | | | 799,177 | | |
|
Money Market Facility due in 2027(3)
|
| | | | — | | | | | | — | | |
|
Working Capital Credit Facility due in 2026
|
| | | | — | | | | | | — | | |
|
3.450% Senior Notes due 2027
|
| | | | 748,360 | | | | | | 748,360 | | |
|
4.625% Senior Notes due 2027
|
| | | | 497,615 | | | | | | 497,615 | | |
|
2.875% Senior Notes due 2028(4)
|
| | | | 584,652 | | | | | | 584,652 | | |
|
3.950% Senior Notes due 2029 offered hereby
|
| | | | — | | | | | | 497,900 | | |
|
4.850% Senior Notes due 2029
|
| | | | 596,804 | | | | | | 596,804 | | |
|
2.800% Senior Notes due 2030
|
| | | | 497,327 | | | | | | 497,327 | | |
|
4.250% Senior Notes due 2030 offered hereby
|
| | | | — | | | | | | 497,050 | | |
|
2.700% Senior Notes due 2031
|
| | | | 994,118 | | | | | | 994,118 | | |
|
3.625% Senior Notes due 2032(4)
|
| | | | 582,335 | | | | | | 582,335 | | |
|
4.600% Senior Notes due 2033 offered hereby
|
| | | | — | | | | | | 497,485 | | |
|
5.125% Senior Notes due 2034
|
| | | | 495,251 | | | | | | 495,251 | | |
|
5.150% Senior Notes due 2035
|
| | | | 695,048 | | | | | | 695,048 | | |
|
4.900% Senior Notes due 2036 offered hereby
|
| | | | — | | | | | | 991,640 | | |
|
4.250% Senior Notes due 2045
|
| | | | 495,846 | | | | | | 495,846 | | |
|
4.300% Senior Notes due 2047
|
| | | | 494,154 | | | | | | 494,154 | | |
|
5.650% Senior Notes due 2056 offered hereby
|
| | | | — | | | | | | 492,655 | | |
|
Alliance Healthcare debt(5)
|
| | | | 70,507 | | | | | | 70,507 | | |
|
Nonrecourse debt(6)
|
| | | | 150,541 | | | | | | 150,541 | | |
|
Total debt
|
| | | | 7,921,735 | | | | | | 12,397,465 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted for
this Offering and the Acquisition Funding(7) |
| ||||||
| | | | | | | | | |
(Unaudited)
|
| |||
| | | |
(In thousands, except share and per share
data) |
| |||||||||
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Common stock, $0.01 par value–authorized, issued and outstanding:
|
| | | | | | | | | | | | |
|
600,000,000 shares, 298,273,894, and 194,521,885, respectively
|
| | | | 2,983 | | | | | | 2,983 | | |
|
Additional paid-in capital
|
| | | | 6,273,322 | | | | | | 6,273,322 | | |
|
Retained earnings
|
| | | | 6,967,358 | | | | | | 6,966,538 | | |
|
Accumulated other comprehensive loss
|
| | | | (905,078) | | | | | | (905,078) | | |
|
Treasury stock, at cost: 103,752,009 shares
|
| | | | (10,430,257) | | | | | | (10,430,257) | | |
|
Total Cencora, Inc. stockholders’ equity
|
| | | | 1,908,328 | | | | | | 1,907,508 | | |
|
Noncontrolling interest
|
| | | | 187,640 | | | | | | 187,640 | | |
|
Total stockholders’ equity
|
| | | | 2,095,968 | | | | | | 2,095,148 | | |
|
Total capitalization
|
| | | $ | 10,017,703 | | | | | $ | 14,492,613 | | |
| | |||||||||||||
|
Underwriters
|
| |
Principal
Amount of 2029 Senior Notes |
| |
Principal
Amount of 2030 Senior Notes |
| |
Principal
Amount of 2033 Senior Notes |
| |
Principal
Amount of 2036 Senior Notes |
| |
Principal
Amount of 2056 Senior Notes |
| |||||||||||||||
|
Citigroup Global Markets
Inc. |
| | | $ | 100,000,000 | | | | | $ | 100,000,000 | | | | | | 100,000,000 | | | | | $ | 200,000,000 | | | | | $ | 100,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 200,000,000 | | | | | | 100,000,000 | | |
|
BofA Securities, Inc.
|
| | | | 43,750,000 | | | | | | 43,750,000 | | | | | | 43,750,000 | | | | | | 87,500,000 | | | | | | 43,750,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 43,750,000 | | | | | | 43,750,000 | | | | | | 43,750,000 | | | | | | 87,500,000 | | | | | | 43,750,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 36,250,000 | | | | | | 36,250,000 | | | | | | 36,250,000 | | | | | | 72,500,000 | | | | | | 36,250,000 | | |
|
SG Americas Securities, LLC
|
| | | | 36,250,000 | | | | | | 36,250,000 | | | | | | 36,250,000 | | | | | | 72,500,000 | | | | | | 36,250,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
PNC Capital Markets LLC
|
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
TD Securities (USA) LLC
|
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
Truist Securities, Inc.
|
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
U.S. Bancorp Investments,
Inc. |
| | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 19,250,000 | | | | | | 38,500,000 | | | | | | 19,250,000 | | |
|
BBVA Securities Inc.
|
| | | | 8,167,000 | | | | | | 8,167,000 | | | | | | 8,166,000 | | | | | | 16,334,000 | | | | | | 8,166,000 | | |
|
FNB America Securities LLC
|
| | | | 8,167,000 | | | | | | 8,166,000 | | | | | | 8,167,000 | | | | | | 16,333,000 | | | | | | 8,167,000 | | |
|
MUFG Securities Americas
Inc. |
| | | | 8,166,000 | | | | | | 8,167,000 | | | | | | 8,167,000 | | | | | | 16,333,000 | | | | | | 8,167,000 | | |
|
Total
|
| | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 500,000,000 | | | | | $ | 1,000,000,000 | | | | | $ | 500,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per 2029 Senior Note
|
| | | | 0.250% | | |
|
Per 2030 Senior Note
|
| | | | 0.350% | | |
|
Per 2033 Senior Note
|
| | | | 0.400% | | |
|
Per 2036 Senior Note
|
| | | | 0.450% | | |
|
Per 2056 Senior Note
|
| | | | 0.875% | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 12 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| |
Citigroup
(All Notes)
|
| |
J.P. Morgan
(All Notes)
|
| |
BofA Securities
(All Notes)
|
| |
Wells Fargo Securities
(All Notes)
|
|
| |
BNP PARIBAS
(All Notes)
|
| |
SOCIETE GENERALE
(All Notes)
|
| ||||||
| |
Morgan Stanley
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
PNC Capital Markets LLC
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
Scotiabank
(2033 Notes, 2036 Notes)
|
|
| |
TD Securities
(2033 Notes, 2036 Notes)
|
| |
Truist Securities
(2033 Notes, 2036 Notes)
|
| |
US Bancorp
(2029 Notes, 2030 Notes, 2056 Notes)
|
|
| |
Morgan Stanley
(2033 Notes, 2036 Notes)
|
| |
PNC Capital Markets LLC
(2033 Notes, 2036 Notes)
|
| |
Scotiabank
(2029 Notes, 2030 Notes, 2056 Notes)
|
|
| |
TD Securities
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
Truist Securities
(2029 Notes, 2030 Notes, 2056 Notes)
|
| |
US Bancorp
(2033 Notes, 2036 Notes)
|
|
| |
BBVA
(All Notes) |
| |
FNB America Securities LLC
(All Notes) |
| |
MUFG
(All Notes) |
|