Cencora Inc
NYSE:COR

Watchlist Manager
Cencora Inc Logo
Cencora Inc
NYSE:COR
Watchlist
Price: 339.66 USD 0.6% Market Closed
Market Cap: 65.9B USD

Income Statement

Earnings Waterfall
Cencora Inc

Revenue
321.3B USD
Cost of Revenue
-310B USD
Gross Profit
11.3B USD
Operating Expenses
-7.5B USD
Operating Income
3.7B USD
Other Expenses
-2.2B USD
Net Income
1.6B USD

Income Statement
Cencora Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
72
99
125
141
138
138
142
145
142
134
124
113
103
87
71
76
51
53
58
66
52
56
59
76
76
77
76
75
71
67
64
64
65
68
71
75
77
77
0
78
42
47
71
94
91
85
79
75
75
76
79
0
59
62
72
112
129
142
148
144
157
158
158
149
148
161
176
190
201
201
197
195
188
180
170
159
151
145
159
183
205
225
229
232
236
253
264
276
273
278
268
249
251
307
365
420
Revenue
23 953
N/A
31 416
+31%
39 518
+26%
45 235
+14%
46 601
+3%
47 820
+3%
48 620
+2%
49 584
+2%
50 566
+2%
51 751
+2%
52 386
+1%
53 121
+1%
53 415
+1%
53 257
0%
54 033
+1%
54 577
+1%
55 593
+2%
57 624
+4%
59 478
+3%
60 812
+2%
63 275
+4%
64 364
+2%
65 022
+1%
65 672
+1%
66 225
+1%
67 671
+2%
69 324
+2%
70 190
+1%
70 249
+0%
69 805
-1%
70 202
+1%
71 760
+2%
73 758
+3%
75 747
+3%
76 955
+2%
77 776
+1%
78 507
+1%
78 966
+1%
79 372
+1%
78 696
-1%
78 966
+0%
78 914
0%
78 233
-1%
78 081
0%
79 159
+1%
79 975
+1%
82 555
+3%
87 959
+7%
96 076
+9%
104 008
+8%
112 449
+8%
119 569
+6%
123 982
+4%
128 195
+3%
132 081
+3%
135 962
+3%
139 082
+2%
142 111
+2%
144 759
+2%
146 850
+1%
148 310
+1%
149 759
+1%
151 584
+1%
153 144
+1%
155 440
+1%
159 327
+3%
163 762
+3%
167 940
+3%
172 865
+3%
175 151
+1%
177 248
+1%
179 589
+1%
182 062
+1%
186 160
+2%
186 288
+0%
189 894
+2%
194 547
+2%
196 283
+1%
204 322
+4%
213 989
+5%
221 101
+3%
229 666
+4%
236 325
+3%
238 587
+1%
241 805
+1%
247 543
+2%
254 425
+3%
262 173
+3%
271 579
+4%
276 536
+2%
283 830
+3%
293 959
+4%
303 193
+3%
310 232
+2%
316 654
+2%
321 333
+1%
Gross Profit
Cost of Revenue
(22 919)
(30 019)
(37 756)
(43 210)
(44 526)
(45 677)
(46 426)
(47 358)
(48 313)
(49 501)
(50 125)
(50 954)
(51 319)
(51 238)
(52 084)
(52 597)
(53 540)
(55 512)
(57 311)
(58 691)
(60 978)
(62 076)
(62 720)
(63 453)
(64 117)
(65 578)
(67 304)
(68 143)
(68 197)
(67 737)
(68 113)
(69 660)
(71 584)
(73 514)
(74 653)
(75 451)
(76 134)
(76 518)
(76 884)
(76 235)
(76 529)
(76 485)
(75 764)
(75 431)
(76 438)
(77 216)
(79 901)
(85 428)
(93 561)
(101 481)
(109 796)
(116 611)
(120 959)
(125 011)
(128 738)
(132 498)
(135 419)
(138 263)
(140 772)
(142 711)
(144 087)
(145 355)
(147 087)
(148 599)
(150 820)
(154 707)
(158 975)
(163 291)
(168 119)
(170 288)
(172 405)
(174 597)
(177 057)
(181 140)
(181 269)
(184 711)
(189 133)
(190 724)
(198 100)
(207 214)
(213 718)
(221 583)
(228 088)
(230 252)
(233 431)
(239 102)
(245 830)
(253 366)
(262 434)
(267 139)
(274 268)
(284 165)
(293 295)
(300 011)
(305 884)
(310 041)
Gross Profit
1 034
N/A
1 397
+35%
1 762
+26%
2 024
+15%
2 074
+2%
2 141
+3%
2 191
+2%
2 226
+2%
2 250
+1%
2 248
0%
2 260
+1%
2 166
-4%
2 097
-3%
2 020
-4%
1 950
-3%
1 980
+2%
2 054
+4%
2 113
+3%
2 168
+3%
2 122
-2%
2 298
+8%
2 289
0%
2 303
+1%
2 219
-4%
2 109
-5%
2 094
-1%
2 021
-3%
2 047
+1%
2 052
+0%
2 067
+1%
2 088
+1%
2 100
+1%
2 173
+3%
2 233
+3%
2 302
+3%
2 325
+1%
2 373
+2%
2 448
+3%
2 487
+2%
2 461
-1%
2 436
-1%
2 429
0%
2 470
+2%
2 649
+7%
2 723
+3%
2 760
+1%
2 654
-4%
2 531
-5%
2 514
-1%
2 526
+0%
2 654
+5%
2 958
+11%
3 023
+2%
3 184
+5%
3 342
+5%
3 464
+4%
3 663
+6%
3 848
+5%
3 987
+4%
4 139
+4%
4 222
+2%
4 403
+4%
4 496
+2%
4 545
+1%
4 621
+2%
4 621
N/A
4 788
+4%
4 648
-3%
4 746
+2%
4 863
+2%
4 844
0%
4 992
+3%
5 006
+0%
5 021
+0%
5 019
0%
5 183
+3%
5 412
+4%
5 557
+3%
6 219
+12%
6 774
+9%
7 382
+9%
8 082
+9%
8 237
+2%
8 335
+1%
8 374
+0%
8 441
+1%
8 595
+2%
8 807
+2%
9 146
+4%
9 398
+3%
9 564
+2%
9 793
+2%
9 898
+1%
10 221
+3%
10 771
+5%
11 292
+5%
Operating Income
Operating Expenses
(649)
(880)
(1 115)
(1 282)
(1 303)
(1 326)
(1 336)
(1 331)
(1 336)
(1 307)
(1 297)
(1 258)
(1 261)
(1 265)
(1 275)
(1 315)
(1 352)
(1 395)
(1 434)
(1 409)
(1 489)
(1 482)
(1 479)
(1 424)
(1 342)
(1 291)
(1 218)
(1 201)
(1 200)
(1 197)
(1 202)
(1 199)
(1 208)
(1 209)
(1 222)
(1 235)
(1 254)
(1 277)
(1 287)
(1 239)
(1 218)
(1 189)
(1 208)
(1 287)
(1 359)
(1 433)
(1 502)
(1 587)
(1 752)
(1 812)
(1 983)
(2 192)
(2 504)
(3 329)
(3 306)
(3 069)
(3 308)
(2 165)
(2 136)
(2 596)
(2 132)
(2 642)
(2 740)
(2 526)
(2 572)
(2 689)
(2 811)
(2 926)
(3 042)
(3 058)
(3 075)
(3 125)
(3 137)
(3 172)
(3 170)
(3 158)
(3 203)
(3 247)
(3 526)
(4 100)
(4 612)
(5 159)
(5 502)
(5 543)
(5 660)
(5 845)
(6 040)
(6 274)
(6 480)
(6 578)
(6 655)
(6 753)
(6 834)
(7 034)
(7 305)
(7 545)
Selling, General & Administrative
(616)
(839)
(1 063)
(1 221)
(1 241)
(1 260)
(1 268)
(1 261)
(1 262)
(1 234)
(1 221)
(1 185)
(1 184)
(1 183)
(1 194)
(1 234)
(1 271)
(1 315)
(1 351)
(1 327)
(1 402)
(1 396)
(1 392)
(1 340)
(1 258)
(1 205)
(1 134)
(1 119)
(1 121)
(1 120)
(1 126)
(1 120)
(1 128)
(1 128)
(1 140)
(1 151)
(1 165)
(1 182)
(1 187)
(1 138)
(1 114)
(1 080)
(1 090)
(1 153)
(1 216)
(1 281)
(1 344)
(1 424)
(1 583)
(1 638)
(1 804)
(2 003)
(2 311)
(3 124)
(3 079)
(2 821)
(3 025)
(1 846)
(1 791)
(2 232)
(1 751)
(2 257)
(2 349)
(2 129)
(2 167)
(2 262)
(2 364)
(2 460)
(2 559)
(2 570)
(2 600)
(2 664)
(2 693)
(2 758)
(2 768)
(2 767)
(2 816)
(2 853)
(3 099)
(3 594)
(4 029)
(4 502)
(4 801)
(4 849)
(4 969)
(5 087)
(5 179)
(5 310)
(5 418)
(5 486)
(5 565)
(5 661)
(5 734)
(5 946)
(6 235)
(6 494)
Depreciation & Amortization
(32)
(42)
(53)
(61)
(63)
(66)
(67)
(69)
(70)
(71)
(74)
(73)
(78)
(80)
(81)
(81)
(82)
(82)
(84)
(82)
(88)
(87)
(88)
(85)
(83)
(85)
(84)
(82)
(81)
(79)
(77)
(79)
(81)
(83)
(85)
(84)
(91)
(96)
(99)
(101)
(103)
(108)
(119)
(134)
(144)
(153)
(158)
(162)
(167)
(171)
(177)
(189)
(193)
(205)
(226)
(249)
(282)
(319)
(345)
(365)
(382)
(387)
(393)
(398)
(407)
(428)
(448)
(465)
(483)
(488)
(476)
(462)
(446)
(416)
(403)
(391)
(386)
(393)
(425)
(505)
(582)
(656)
(701)
(694)
(690)
(756)
(858)
(964)
(1 062)
(1 092)
(1 091)
(1 092)
(1 100)
(1 088)
(1 069)
(1 051)
Other Operating Expenses
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
Operating Income
384
N/A
516
+34%
646
+25%
742
+15%
772
+4%
817
+6%
858
+5%
895
+4%
916
+2%
942
+3%
964
+2%
908
-6%
837
-8%
756
-10%
675
-11%
665
-1%
702
+6%
718
+2%
734
+2%
713
-3%
809
+13%
807
0%
824
+2%
795
-4%
768
-3%
804
+5%
804
N/A
846
+5%
852
+1%
870
+2%
886
+2%
901
+2%
964
+7%
1 022
+6%
1 078
+5%
1 091
+1%
1 118
+2%
1 171
+5%
1 200
+2%
1 222
+2%
1 217
0%
1 238
+2%
1 259
+2%
1 363
+8%
1 361
0%
1 325
-3%
1 152
-13%
944
-18%
764
-19%
716
-6%
671
-6%
766
+14%
518
-32%
(145)
N/A
37
N/A
395
+968%
357
-10%
1 684
+372%
1 852
+10%
1 543
-17%
2 090
+35%
1 761
-16%
1 756
0%
2 018
+15%
2 048
+1%
1 930
-6%
1 975
+2%
1 723
-13%
1 704
-1%
1 806
+6%
1 770
-2%
1 867
+5%
1 868
+0%
1 848
-1%
1 848
N/A
2 024
+10%
2 210
+9%
2 311
+5%
2 695
+17%
2 675
-1%
2 771
+4%
2 924
+6%
2 734
-6%
2 792
+2%
2 714
-3%
2 597
-4%
2 557
-2%
2 533
-1%
2 665
+5%
2 819
+6%
2 908
+3%
3 040
+5%
3 063
+1%
3 187
+4%
3 466
+9%
3 747
+8%
Pre-Tax Income
Interest Income Expense
(84)
(108)
(132)
(146)
(142)
(148)
(154)
(153)
(150)
(136)
(119)
(106)
(97)
(82)
(72)
(57)
(44)
(36)
(24)
(12)
(15)
(18)
(24)
(32)
(40)
(49)
(59)
(64)
(62)
(58)
(57)
(58)
(62)
(66)
(69)
(72)
(74)
(74)
(75)
(76)
(80)
(84)
(89)
(93)
(89)
(85)
(79)
(74)
(75)
(75)
(78)
(84)
(81)
(85)
(94)
(109)
(126)
(139)
(144)
(140)
(152)
(153)
(154)
(145)
(144)
(198)
(209)
(217)
(223)
(162)
(151)
(144)
(133)
(137)
(139)
(138)
(141)
(142)
(155)
(174)
(189)
(210)
(221)
(225)
(224)
(232)
(228)
(238)
(224)
(224)
(197)
(158)
(144)
(184)
(235)
(297)
Non-Reccuring Items
(28)
(33)
(40)
(24)
(16)
(15)
(15)
(13)
(16)
(14)
(31)
(31)
(35)
(40)
(19)
(140)
(143)
(140)
(136)
(20)
(18)
(14)
(17)
(6)
5
4
(1)
(18)
(18)
(23)
(24)
(17)
(16)
(11)
2
1
0
1
(3)
(32)
(34)
(43)
(47)
(59)
(42)
(33)
(49)
(46)
(5)
(6)
(18)
(17)
(17)
(19)
54
(3)
(54)
(67)
(39)
(17)
19
23
(331)
(958)
(993)
(1 019)
(845)
(303)
(202)
(737)
(683)
(755)
(970)
(688)
(712)
(7 182)
(7 083)
(6 870)
(7 016)
(321)
(320)
(317)
(207)
(381)
(315)
(417)
(248)
(152)
(135)
(296)
(383)
(865)
(1 040)
(681)
(765)
(1 118)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
1
(1)
5
5
4
6
0
(4)
(3)
(4)
(3)
0
(2)
(2)
(4)
(3)
(1)
(1)
0
0
(3)
0
0
0
5
3
3
8
6
6
5
(1)
0
0
5
7
4
3
(12)
(14)
(14)
(14)
1
1
5
5
9
6
3
3
(31)
(27)
(25)
(28)
2
(1)
(1)
(1)
(1)
(2)
2
18
(3)
2
42
28
55
48
(3)
4
16
16
17
44
6
(4)
(13)
(38)
(19)
104
(73)
Pre-Tax Income
274
N/A
375
+37%
474
+26%
572
+21%
612
+7%
652
+7%
687
+5%
729
+6%
749
+3%
792
+6%
814
+3%
771
-5%
705
-9%
635
-10%
585
-8%
469
-20%
516
+10%
547
+6%
579
+6%
685
+18%
782
+14%
776
-1%
780
+1%
753
-3%
728
-3%
755
+4%
743
-2%
761
+2%
769
+1%
785
+2%
802
+2%
824
+3%
885
+7%
944
+7%
1 009
+7%
1 016
+1%
1 042
+3%
1 096
+5%
1 122
+2%
1 118
0%
1 108
-1%
1 116
+1%
1 132
+1%
1 217
+8%
1 237
+2%
1 214
-2%
1 025
-16%
824
-20%
685
-17%
639
-7%
581
-9%
670
+15%
421
-37%
(263)
N/A
(17)
+94%
269
N/A
163
-39%
1 477
+806%
1 669
+13%
1 391
-17%
1 962
+41%
1 640
-16%
1 277
-22%
918
-28%
913
-1%
681
-25%
893
+31%
1 177
+32%
1 251
+6%
909
-27%
935
+3%
967
+3%
765
-21%
1 022
+34%
995
-3%
(5 294)
N/A
(4 995)
+6%
(4 704)
+6%
(4 474)
+5%
2 222
N/A
2 291
+3%
2 452
+7%
2 354
-4%
2 183
-7%
2 179
0%
1 963
-10%
2 096
+7%
2 161
+3%
2 350
+9%
2 305
-2%
2 325
+1%
2 004
-14%
1 841
-8%
2 303
+25%
2 571
+12%
2 258
-12%
Net Income
Tax Provision
(106)
(148)
(188)
(227)
(244)
(259)
(273)
(286)
(293)
(308)
(315)
(296)
(272)
(244)
(221)
(177)
(194)
(199)
(212)
(250)
(290)
(295)
(292)
(279)
(267)
(278)
(279)
(292)
(296)
(301)
(306)
(312)
(335)
(357)
(384)
(386)
(397)
(418)
(428)
(420)
(417)
(420)
(425)
(456)
(462)
(454)
(391)
(331)
(317)
(295)
(314)
(388)
(388)
(398)
(417)
(407)
227
30
(26)
37
(619)
(488)
(425)
(553)
(522)
(420)
(404)
(174)
(167)
(79)
(81)
(150)
(115)
571
583
1 894
1 788
960
739
(677)
(675)
(715)
(550)
(517)
(487)
(398)
(415)
(428)
(491)
(453)
(464)
(485)
(431)
(596)
(662)
(691)
Income from Continuing Operations
168
228
286
345
370
394
417
443
458
487
501
475
435
392
365
292
321
348
367
434
492
480
487
475
461
477
464
469
474
485
497
512
550
587
625
630
646
679
694
697
690
695
707
761
774
759
633
493
368
344
267
282
33
(660)
(433)
(138)
392
1 508
1 643
1 428
1 343
1 151
852
364
390
261
489
1 003
1 084
830
854
817
649
1 592
1 577
(3 400)
(3 208)
(3 745)
(3 737)
1 545
1 614
1 735
1 803
1 667
1 693
1 566
1 682
1 733
1 859
1 852
1 861
1 519
1 410
1 706
1 908
1 568
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
3
43
44
38
40
1
0
(10)
(8)
(9)
(15)
(3)
(8)
(5)
(1)
(9)
38
32
37
51
7
13
7
0
(4)
(10)
(14)
(13)
(11)
(14)
Net Income (Common)
167
N/A
227
+36%
285
+26%
345
+21%
370
+7%
394
+6%
417
+6%
441
+6%
457
+4%
483
+6%
496
+3%
468
-6%
411
-12%
368
-10%
337
-8%
265
-21%
311
+17%
341
+10%
365
+7%
468
+28%
492
+5%
492
N/A
503
+2%
469
-7%
457
-3%
462
+1%
224
-52%
251
+12%
252
+0%
261
+4%
488
+87%
503
+3%
543
+8%
581
+7%
625
+8%
637
+2%
646
+1%
679
+5%
700
+3%
707
+1%
707
N/A
705
0%
702
0%
719
+2%
725
+1%
559
-23%
546
-2%
434
-21%
306
-29%
440
+44%
259
-41%
274
+6%
33
-88%
(660)
N/A
(433)
+34%
(138)
+68%
392
N/A
1 508
+285%
1 643
+9%
1 428
-13%
1 343
-6%
1 151
-14%
852
-26%
364
-57%
978
+169%
854
-13%
1 080
+26%
1 658
+54%
1 190
-28%
930
-22%
956
+3%
855
-11%
650
-24%
1 583
+144%
1 570
-1%
(3 409)
N/A
(3 222)
+5%
(3 747)
-16%
(3 744)
+0%
1 540
N/A
1 614
+5%
1 727
+7%
1 842
+7%
1 699
-8%
1 730
+2%
1 617
-7%
1 690
+5%
1 745
+3%
1 868
+7%
1 853
-1%
1 857
+0%
1 509
-19%
1 396
-7%
1 693
+21%
1 897
+12%
1 554
-18%
EPS (Diluted)
0.37
N/A
0.5
+35%
0.63
+26%
0.76
+21%
0.81
+7%
0.85
+5%
0.89
+5%
0.95
+7%
0.96
+1%
1.01
+5%
1.04
+3%
0.99
-5%
0.92
-7%
0.83
-10%
0.8
-4%
0.61
-24%
0.75
+23%
0.8
+7%
0.88
+10%
1.12
+27%
1.26
+13%
1.26
N/A
1.33
+6%
1.26
-5%
1.36
+8%
1.41
+4%
0.69
-51%
0.77
+12%
0.81
+5%
0.85
+5%
1.62
+91%
1.66
+2%
1.85
+11%
2.01
+9%
2.16
+7%
2.21
+2%
2.29
+4%
2.41
+5%
2.37
-2%
2.54
+7%
2.68
+6%
2.69
+0%
2.74
+2%
2.79
+2%
3.09
+11%
2.37
-23%
2.31
-3%
1.84
-20%
1.29
-30%
1.86
+44%
1.13
-39%
1.16
+3%
0.15
-87%
-3
N/A
-1.8
+40%
-0.63
+65%
1.71
N/A
6.72
+293%
7.3
+9%
6.32
-13%
6.04
-4%
5.2
-14%
3.83
-26%
1.64
-57%
4.42
+170%
3.84
-13%
4.88
+27%
7.53
+54%
5.56
-26%
4.36
-22%
4.53
+4%
4.03
-11%
3.12
-23%
7.64
+145%
7.62
0%
-16.62
N/A
-15.56
+6%
-18.1
-16%
-17.91
+1%
7.39
N/A
7.64
+3%
8.14
+7%
8.68
+7%
8.04
-7%
8.39
+4%
7.92
-6%
8.28
+5%
8.53
+3%
9.25
+8%
9.21
0%
9.28
+1%
7.53
-19%
7.15
-5%
8.67
+21%
9.72
+12%
7.96
-18%