Cencora's Income Statement Analysis: Revenue to Profit Breakdown
Cencora's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Sep 30, 2021
|
FY22
Sep 30, 2022
|
FY23
Sep 30, 2023
|
FY24
Sep 30, 2024
|
FY25
Sep 30, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$213.99 B | $238.59 B | $262.17 B | $293.96 B | $321.33 B | $328.68 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$207.72 B | $230.99 B | $254.42 B | $285.26 B | $310.84 B | $317.28 B |
Gross Profit Revenue minus cost of revenue. |
|
$6.27 B | $7.60 B | $7.76 B | $8.70 B | $10.49 B | $11.40 B |
|
Operating Expense
Costs to run business. |
|
$3.59 B | $4.85 B | $5.31 B | $5.66 B | $7.68 B | $7.19 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$3.59 B | $4.85 B | $5.31 B | $5.66 B | $6.49 B | $7.19 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | - |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | $1.19 B | - |
Operating Income Profit from operations. |
|
$2.68 B | $2.75 B | $2.45 B | $3.04 B | $2.81 B | $4.20 B |
|
Net Interest Income
Interest income minus expense. |
|
-$174.07 M | -$210.67 M | -$228.93 M | -$156.99 M | -$291.55 M | -$372.50 M |
Interest Income Income from investments. |
|
$8.47 M | $21.31 M | $46.72 M | $91.69 M | $96.68 M | $101.46 M |
Interest Expense Cost of borrowing. |
|
$182.54 M | $231.98 M | $275.65 M | $248.68 M | $388.23 M | $473.96 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$270.61 M | $336.64 M | $10.03 M | $787.47 M | $165.02 M | $1.14 B |
Total Other Income (Net) Net non-operating items. |
|
-$453.15 M | -$568.62 M | -$285.68 M | -$1.04 B | -$553.25 M | -$695.01 M |
Income Before Tax Profit before taxes. |
|
$2.22 B | $2.18 B | $2.16 B | $2.00 B | $2.26 B | $3.51 B |
Income Tax Expense Taxes on income. |
|
$677.25 M | $516.52 M | $428.26 M | $484.70 M | $690.52 M | $954.11 M |
|
Net Income
Final profit. |
|
$1.54 B | $1.70 B | $1.75 B | $1.51 B | $1.55 B | $2.55 B |
Net Income From Continuing Operations Profit from core business. |
|
$1.54 B | $1.67 B | $1.73 B | $1.52 B | $1.57 B | $2.55 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$7.48 | $8.15 | $8.62 | $7.60 | $8.03 | $13.12 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.39 | $8.04 | $8.53 | $7.53 | $7.95 | $13.04 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
205.92 M | 208.47 M | 202.51 M | 198.50 M | 193.90 M | 194.55 M |
Diluted Average Shares Outst. Shares including dilution. |
|
208.47 M | 211.21 M | 204.59 M | 200.28 M | 193.90 M | 195.38 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$2.40 B | $2.42 B | $2.44 B | $2.25 B | $2.65 B | $3.06 B |
EBITDA Earnings before interest, tax, D&A. |
|
$2.91 B | $3.11 B | $3.41 B | $3.36 B | $3.70 B | $4.10 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$505.17 M | $697.94 M | $972.39 M | $1.11 B | $1.06 B | $1.04 B |
| Company Report |
Cencora's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





