VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CORCencora, Inc.
$286.13$55.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCORCash Flow

Cencora, Inc. (COR) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly erratic, evidenced by working capital swings that caused operating cash flow to shift from a $3.4 billion outflow in 2026Q1 to a $2.2 billion inflow in 2025Q4.

COR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96
Cash from Operations2.28B3.88B3.48B3.91B2.7B2.67B2.21B2.34B1.41B1.49B3.18B3.92B1.46B788.13M1.31B1.17B1.11B783.76M737.07M1.21B807.26M1.53B825.08M354.81M535.93M-40M216.58M3M125.9M-9.3M40M
Operating CF Margin %-1.21%1.19%1.49%1.13%1.25%1.16%1.31%0.84%0.97%2.16%2.88%1.22%0.9%1.64%1.46%1.42%1.09%1.05%1.83%1.32%2.8%1.55%0.71%1.18%-0.25%1.86%0.03%1.45%-0.12%0.72%
Operating CF Growth %72.79%11.2%-10.91%44.7%1.37%20.82%-5.84%66.08%-5.21%-53.15%-18.92%167.94%85.65%-39.63%11.77%5.35%41.45%6.34%-38.98%49.63%-47.12%85.03%132.54%-33.79%1439.68%-118.47%7119.33%-97.62%1453.76%-123.25%212.36%
Net Income2.55B1.57B1.52B1.75B1.67B1.54B-3.4B854.13M1.62B414.48M1.43B-134.89M284.03M493.44M708.19M706.62M636.75M511.85M469.06M493.77M467.71M264.64M468.39M441.23M344.94M123.8M99.01M70.9M50.5M47.4M42.7M
Depreciation & Amortization1.06B0448.2M980.85M709.84M514.79M408.01M497.51M510.11M432.33M392.17M249.6M192.73M170.79M147.19M125.94M104.17M94.32M95.88M104.34M96.93M90.88M87.09M80.44M66.58M24.71M17.42M19.9M16.6M14.3M11.6M
Stock-Based Compensation89.24M0148M124.62M93.4M99.59M74.41M58.87M62.32M62.21M64.99M60.94M43.11M36.27M26.12M28.36M30.84M27.14M0000000000000
Deferred Taxes176.11M0-102.32M-118.86M196.18M334.87M-1.54B28.54M-795.52M319.07M-130.93M22.73M39.31M25.57M60.64M195M-135.02M84.32M62.11M13.19M92.08M17.03M48.88M127.16M45.85M24.33M25.82M11.3M19.2M-5M5.8M
Other Non-Cash Items-121.01M2.27B1.17B304.89M176.79M-194.59M4.75M541.59M189.31M-141.1M195.9M951.38M468.24M200.04M61.98M44.66M280.66M44.57M72.21M78.2M32.41M174.38M15.49M63.59M77.6M42.05M10.34M13.9M11.3M11.5M16.9M
Working Capital Changes-1.49B35.42M298.69M874.54M-139.66M367.32M6.66B363.38M-170.72M402.02M1.23B2.77B435.73M-137.99M301.33M67.36M191.21M21.57M37.8M518.4M118.12M979.7M205.23M-357.61M952K-254.9M63.98M-113M28.3M-77.5M-37M
Change in Receivables-2.01B-1.92B-2.78B-2.71B-1.66B-930.08M-1.63B-1.24B-657.77M-1.28B-912.72M-1.48B-938.29M-2.31B41.67M-35.46M61.16M-457.77M8.74M-229.33M0-392.77M-267.39M00000000
Change in Inventory-1.42B-1.27B-1.48B-2.18B-665.37M-1.12B-1.62B-167.99M-4.92M-431.45M-907.02M-836.38M-956.51M-1.49B-200.11M-272.29M-242.97M-765.01M-8.01M285.74M-349.54M1.07B916.3M-278.39M-362.19M-726.14M-327.35M-289.1M147.6M-271.8M-213.1M
Change in Payables2.17B3.69B4.97B6.1B3.32B2.05B3.3B1.56B859.04M1.47B3.01B5.13B2.32B3.82B420.57M378.92M395.01M1.24B53.68M468.24M0311.42M-432.02M00000000
Cash from Investing-5.73B-4.98B-618.1M-2.6B-368.44M-6.14B-379.87M-375.83M-1.11B-498.04M-3.17B-2.93B-384.15M117.26M-947.95M-212.42M-184.37M-148.35M163.42M-674.44M-42.7M-152.31M-242.22M-201.81M-202.81M117.49M-21.49M-16.8M-8.1M-144.9M-44.6M
Capital Expenditures-718.02M-667.98M-487.17M-458.36M-496.32M-438.22M-369.68M-310.22M-336.41M-466.4M-464.62M-231.59M-264.46M-202.45M-164.04M-167.95M-184.63M-145.84M-137.31M-118.05M-113.13M-203.38M-189.28M-90.55M-64.16M-23.36M-16.62M-15.8M-10.4M-15.9M-15.7M
CapEx % of Revenue0.22%0.21%0.17%0.17%0.21%0.2%0.19%0.17%0.2%0.3%0.32%0.17%0.22%0.23%0.21%0.21%0.24%0.2%0.2%0.18%0.18%0.37%0.36%0.18%0.14%0.14%0.14%0.16%0.12%0.2%0.28%
Acquisitions-4.81B000120.28M-5.73B-56.08M-63.95M-785.3M-61.65M-2.75B-2.63B-117.79M329.98M-775.67M-45.38M0-1.48M-169.23M-170.09M-296.22M-4.4M-68.88M-111.98M-136.22M133.82M-3.03M0000
Investments-------------------------------
Other Investing-192.27M-4.31B-130.92M-2.14B7.6M22.3M-267.71M-1.66M10.6M52.5M5.12M-211.54M-148.57M-10.27M-8.24M916K264K-146.97M1.88M13.28M77.78M55.48M15.94M726K-2.43M7.04M-1.84M-1M2.3M-129M-28.9M
Cash from Financing3.55B2.25B-2.33B-2.22B-1.75B1.95B-603.62M-1.09B-242.87M-1.31B565.07M-630.28M-501.49M-740.99M-1.12B-787.72M-275.44M-504.16M-662.58M-1.15B-469.85M-929.99M-511.55M-16.31M32.6M99.32M-133.77M24.8M-129.4M148.7M38.1M
Debt Issued (Net)4.12B3.2B-385.45M-623.26M-923.1M2.22B-32.01M-133.07M635.7M-749.55M713.21M1.5B566.4M-8.97M62.9M14.95M152.82M-8.84M-17.52M224.1M131.95M-286.84M-368.43M00000000
Equity Issued (Net)13.36M-406.34M-1.45B-1.12B-389.79M116.6M-194.56M-597.8M-500.78M-227.01M168.9M-1.85B-626.02M-328.46M-1.05B-685.05M-337.64M-428.28M-596.22M-1.34B-581.2M-613.7M000000000
Dividends Paid-458.98M-437.08M-416.17M-398.75M-391.69M-366.65M-343.58M-338.97M-333.04M-320.27M-288.48M-253.92M-214.47M-195.72M-132.76M-117.62M-90.62M-62.7M-48.67M-37.25M-20.59M-10.6M-11.2M-10.99M-10.5M000000
Share Repurchases0-435.47M-1.49B-1.18B-483.7M-82.15M-420.45M-674.03M-639.24M-329.93M-2.27B-2.04B-753.93M-484.18M-1.16B-840.58M-470.36M-450.35M-680.62M-1.44B-719.25M-787.76M-145.69M0000-400K000
Other Financing-118.83M-103.14M-75.85M-80.69M-48.2M-13.65M-33.47M-16.67M-44.75M-15.98M-28.57M-27.64M-227.4M-207.83M000-4.34M-163K00-18.86M-131.93M-5.32M43.1M99.32M-133.77M24.8M-129.4M148.7M38.1M
Net Change in Cash19.29M1.1B544.99M-840.65M523.41M-1.53B1.22B881.68M57.4M-321.85M574.39M358.93M577.51M164.4M-759.38M167.81M648.81M131.25M237.91M-621.06M294.71M444.34M71.31M136.7M365.71M176.81M61.32M11M-11.6M-5.5M33.5M
Free Cash Flow1.56B3.21B3B3.45B2.21B2.23B1.84B2.03B1.07B1.02B2.71B3.69B1.2B585.67M1.14B999.99M923.99M637.93M599.76M1.09B694.13M1.32B635.8M264.26M471.77M-63.37M199.96M-12.8M115.5M-25.2M24.3M
FCF Margin %0.47%1%1.02%1.32%0.92%1.04%0.97%1.13%0.64%0.67%1.85%2.71%1%0.67%1.44%1.25%1.19%0.89%0.85%1.65%1.13%2.42%1.2%0.53%1.04%-0.39%1.72%-0.13%1.33%-0.32%0.44%
FCF Growth %-56.42%6.99%-13.19%56.47%-0.97%21.28%-9.66%89.19%5.12%-62.32%-26.43%207.73%104.67%-48.69%14.14%8.23%44.84%6.36%-44.97%57.01%-47.54%108.12%140.6%-43.98%844.5%-131.69%1662.2%-111.08%558.33%-203.7%149.29%
FCF per Share7.9716.4314.9716.8810.4510.698.979.604.884.6112.0116.945.092.494.443.603.222.111.852.901.673.071.350.571.05-0.250.96-0.060.57-0.130.13
FCF Conversion (FCF/Net Income)0.61x2.49x2.31x2.24x1.59x1.73x-0.65x2.74x0.85x3.59x2.23x-29.06x5.29x1.82x1.82x1.65x1.74x1.56x2.94x2.57x1.73x4.78x1.76x0.80x1.55x-0.32x2.19x0.04x2.49x-0.20x1.13x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Obscured by Volatility

As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -5.56 in 2025Q1 to 295.80 in 2024Q4, indicating that reported earnings are a poor proxy for the company's actual cash-generating capacity.

The extreme divergence between net income and operating cash flow suggests that non-cash items and significant working capital swings dominate the bottom line. Investors should interpret these figures with caution, as the lack of a stable conversion ratio implies that core operational profitability is frequently masked by accounting adjustments.

Free Cash Flow Margin Instability

Based on the provided quarterly data, free cash flow margins have demonstrated significant instability, oscillating between a negative 3.5% in 2025Q1 and a positive 4.3% in 2025Q2, reflecting the inherent difficulty in maintaining consistent cash generation within a high-volume, low-margin pharmaceutical distribution business model.

The erratic FCF trajectory appears to be driven by the timing of large-scale inventory procurement and settlement payments rather than steady operational growth. This volatility warrants further investigation into whether the company can sustain positive cash flow during periods of aggressive inventory build-up or significant legal outflows.

Working Capital Swings Drive Cash

According to recent SEC filings, working capital changes have been the primary driver of cash flow fluctuations, with quarterly shifts ranging from a $3.4 billion outflow in 2026Q1 to a $2.2 billion inflow in 2025Q4, highlighting the company's sensitivity to inventory and payment cycles.

These massive swings suggest that Cencora's cash position is highly dependent on the timing of pharmaceutical procurement and the subsequent collection from retail and hospital partners. The reliance on such large working capital movements may indicate that the company's cash flow is more a function of supply chain logistics than underlying operational efficiency.

Capital Allocation Amidst Cash Variability

As reported in financial statements, Cencora has utilized its cash for significant acquisitions, such as the $4.7 billion outflow in 2026Q2, while simultaneously maintaining consistent dividend payments, suggesting a management strategy that prioritizes long-term inorganic growth despite the inherent volatility in quarterly operating cash flow.

The aggressive use of cash for acquisitions, contrasted with the variability of operating cash flow, implies that the company may be relying on external financing or cash reserves to fund its strategic expansion. Investors should monitor whether these acquisitions provide the intended margin accretion to justify the significant capital deployment.

COR — Frequently Asked Questions

Quick answers to the most common questions about buying COR stock.

How much cash does Cencora, Inc. (COR) generate from operations?

Cencora, Inc. (COR) generated $3.88B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Cencora, Inc.'s free cash flow?

Cencora, Inc. (COR) generated $3.21B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Cencora, Inc.'s capital expenditure (CapEx)?

Cencora, Inc. (COR) spent $668.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Cencora, Inc. distribute cash to shareholders?

In 2025, Cencora, Inc. (COR) returned $437.1M to shareholders via cash dividends and spent $435.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.