Cencora, Inc.

Name: Cencora, Inc. financial statements and ratios
Creator: Annalist

COR · NYSE · Health care, pharmaceutical distribution · United States · US GAAP · Fiscal year ends September

Latest report: Q3 FY2026, the quarter ended 30 June 2026, released 5 August 2026. Snapshot FY2026Q3_312e1531.

Compare with peers Excel JSON

Overview

Revenue, quarter

+5.1% year on year

Operating income, quarter

+29.1% year on year

Net income, quarter

+11.1% year on year

Diluted EPS, quarter

+11.9% year on year

Operating margin, last 4 quarters

+0.0pp year on year

Return on equity, last 4 quarters

−26.3pp year on year

Select a figure to see the document it came from.

Key Findings

Findings for the latest quarter, with their history over earlier quarters.

Revenue for the quarter ended 30 June 2026 was US$84.8 billion, 5.1% higher than in the same quarter a year earlier.
Strengthenedin Q3 FY2026 · stated since Q3 FY2024
Rule: Revenue against a year earlier · Sources 10-Q 2026-06
History of this finding, 9 records
1. Q3 FY2026 StrengthenedRevenue for the quarter ended 30 June 2026 was US$84.8 billion, 5.1% higher than in the same quarter a year earlier.Recorded from FY2026Q3_5c5dab40 · data update
2. Q2 FY2026 WeakenedRevenue for the quarter ended 31 March 2026 was US$78.4 billion, 3.8% higher than in the same quarter a year earlier.Reconstructed · data update
3. Q1 FY2026 ConfirmedRevenue for the quarter ended 31 December 2025 was US$85.9 billion, 5.5% higher than in the same quarter a year earlier.Reconstructed · data update
4. Q4 FY2025 WeakenedRevenue for the quarter ended 30 September 2025 was US$83.7 billion, 5.9% higher than in the same quarter a year earlier.Reconstructed · data update
5. Q3 FY2025 WeakenedRevenue for the quarter ended 30 June 2025 was US$80.7 billion, 8.7% higher than in the same quarter a year earlier.Reconstructed · data update
6. Q2 FY2025 WeakenedRevenue for the quarter ended 31 March 2025 was US$75.5 billion, 10.3% higher than in the same quarter a year earlier.Reconstructed · data update
7. Q1 FY2025 WeakenedRevenue for the quarter ended 31 December 2024 was US$81.5 billion, 12.8% higher than in the same quarter a year earlier.Reconstructed · data update
8. Q4 FY2024 StrengthenedRevenue for the quarter ended 30 September 2024 was US$79.1 billion, 14.7% higher than in the same quarter a year earlier.Reconstructed · data update
9. Q3 FY2024 NewRevenue for the quarter ended 30 June 2024 was US$74.2 billion, 10.9% higher than in the same quarter a year earlier.Reconstructed · initial
Net income attributable to the company was US$764 million, 11.1% higher than in the same quarter a year earlier.
Weakenedin Q3 FY2026 · stated since Q1 FY2026
Rule: Net income against a year earlier · Sources 10-Q 2026-06
History of this finding, 13 records
1. Q3 FY2026 WeakenedNet income attributable to the company was US$764 million, 11.1% higher than in the same quarter a year earlier.Recorded from FY2026Q3_5c5dab40 · data update
2. Q2 FY2026 StrengthenedNet income attributable to the company was US$1.6 billion, 128.6% higher than in the same quarter a year earlier.Reconstructed · data update
3. Q1 FY2026 NewNet income attributable to the company was US$560 million, 14.5% higher than in the same quarter a year earlier.Reconstructed · data update
4. Q1 FY2026 RetiredThe finding changed to higher than a year earlier.Reconstructed · data update
5. Q4 FY2025 NewThe company reported a net loss of US$340 million, against net income of US$3 million in the same quarter a year earlier.Reconstructed · data update
6. Q4 FY2025 RetiredThe finding changed to a loss.Reconstructed · data update
7. Q3 FY2025 WeakenedNet income attributable to the company was US$687 million, 42.2% higher than in the same quarter a year earlier.Reconstructed · data update
8. Q2 FY2025 NewNet income attributable to the company was US$718 million, 70.6% higher than in the same quarter a year earlier.Reconstructed · data update
9. Q2 FY2025 RetiredThe finding changed to higher than a year earlier.Reconstructed · data update
10. Q1 FY2025 WeakenedNet income attributable to the company was US$489 million, 18.8% lower than in the same quarter a year earlier.Reconstructed · data update
11. Q4 FY2024 NewNet income attributable to the company was US$3 million, 99.0% lower than in the same quarter a year earlier.Reconstructed · data update
12. Q4 FY2024 RetiredThe finding changed to lower than a year earlier.Reconstructed · data update
13. Q3 FY2024 NewNet income attributable to the company was US$483 million, 0.8% higher than in the same quarter a year earlier.Reconstructed · initial
The operating margin over the last 4 quarters was 0.9%, unchanged from a year earlier.
Confirmedin Q3 FY2026 · stated since Q2 FY2026
Rule: Operating margin against a year earlier · Sources 10-K 2025-09, 10-Q 2025-06, 10-Q 2025-12 and 2 more
History of this finding, 14 records
1. Q3 FY2026 ConfirmedThe operating margin over the last 4 quarters was 0.9%, unchanged from a year earlier.Recorded from FY2026Q3_5c5dab40 · wording
2. Q3 FY2026 ConfirmedThe operating margin over the last four quarters was 0.9%, unchanged from a year earlier.Recorded from FY2026Q3_5c5dab40 · data update
3. Q2 FY2026 NewThe operating margin over the last four quarters was 0.8%, unchanged from a year earlier.Reconstructed · data update
4. Q2 FY2026 RetiredThe finding changed to unchanged from a year earlier.Reconstructed · data update
5. Q1 FY2026 ConfirmedThe operating margin over the last four quarters was 0.8%, 0.1 percentage points higher than a year earlier.Reconstructed · data update
6. Q4 FY2025 NewThe operating margin over the last four quarters was 0.8%, 0.1 percentage points higher than a year earlier.Reconstructed · data update
7. Q4 FY2025 RetiredThe finding changed to higher than a year earlier.Reconstructed · data update
8. Q3 FY2025 NewThe operating margin over the last four quarters was 0.9%, unchanged from a year earlier.Reconstructed · data update
9. Q3 FY2025 RetiredThe finding changed to unchanged from a year earlier.Reconstructed · data update
10. Q2 FY2025 ConfirmedThe operating margin over the last four quarters was 0.8%, 0.1 percentage points lower than a year earlier.Reconstructed · data update
11. Q1 FY2025 ConfirmedThe operating margin over the last four quarters was 0.7%, 0.3 percentage points lower than a year earlier.Reconstructed · data update
12. Q4 FY2024 NewThe operating margin over the last four quarters was 0.7%, 0.2 percentage points lower than a year earlier.Reconstructed · data update
13. Q4 FY2024 RetiredThe finding changed to lower than a year earlier.Reconstructed · data update
14. Q3 FY2024 NewThe operating margin over the last four quarters was 0.9%, unchanged from a year earlier.Reconstructed · initial
Return on equity over the last 4 quarters was 104.3%, against 130.6% a year earlier.
Confirmedin Q3 FY2026 · stated since Q3 FY2024
Rule: Return on equity against a year earlier · Sources 10-Q 2025-06, 10-Q 2026-06, 10-K 2025-09 and 3 more
History of this finding, 10 records
1. Q3 FY2026 ConfirmedReturn on equity over the last 4 quarters was 104.3%, against 130.6% a year earlier.Recorded from FY2026Q3_5c5dab40 · wording
2. Q3 FY2026 WeakenedReturn on equity over the last four quarters was 104.3%, against 130.6% a year earlier.Recorded from FY2026Q3_5c5dab40 · data update
3. Q2 FY2026 WeakenedReturn on equity over the last four quarters was 115.6%, against 161.6% a year earlier.Reconstructed · data update
4. Q1 FY2026 WeakenedReturn on equity over the last four quarters was 152.3%, against 245.3% a year earlier.Reconstructed · data update
5. Q4 FY2025 StrengthenedReturn on equity over the last four quarters was 144.3%, against 258.4% a year earlier.Reconstructed · data update
6. Q3 FY2025 WeakenedReturn on equity over the last four quarters was 130.6%, against 230.4% a year earlier.Reconstructed · data update
7. Q2 FY2025 WeakenedReturn on equity over the last four quarters was 161.6%, against 271.5% a year earlier.Reconstructed · data update
8. Q1 FY2025 WeakenedReturn on equity over the last four quarters was 245.3%, against 509.0% a year earlier.Reconstructed · data update
9. Q4 FY2024 StrengthenedReturn on equity over the last four quarters was 258.4%, against 1,124.4% a year earlier.Reconstructed · data update
10. Q3 FY2024 NewReturn on equity over the last four quarters was 230.4%, against 371.2% a year earlier.Reconstructed · initial
Free cash flow over the last 4 quarters was US$4.1 billion, and operating cash flow was 1.8 times net income attributable to the company.
Interpretation. Operating cash flow paid for all capital expenditure, and the rest is free for dividends, share buybacks or debt repayment.
Confirmedin Q3 FY2026 · stated since Q2 FY2025
Rule: Free cash flow · Sources 10-K 2025-09, 10-Q 2025-06, 10-Q 2025-12 and 2 more
History of this finding, 12 records
1. Q3 FY2026 ConfirmedFree cash flow over the last 4 quarters was US$4.1 billion, and operating cash flow was 1.8 times net income attributable to the company.Recorded from FY2026Q3_5c5dab40 · wording
2. Q3 FY2026 StrengthenedFree cash flow over the last four quarters was US$4.1 billion, and operating cash flow was 1.8 times net income attributable to the company.Recorded from FY2026Q3_5c5dab40 · data update
3. Q2 FY2026 WeakenedFree cash flow over the last four quarters was US$1.6 billion, and operating cash flow was 0.9 times net income attributable to the company.Reconstructed · data update
4. Q1 FY2026 StrengthenedFree cash flow over the last four quarters was US$3.6 billion, and operating cash flow was 2.6 times net income attributable to the company.Reconstructed · data update
5. Q4 FY2025 StrengthenedFree cash flow over the last four quarters was US$3.2 billion, and operating cash flow was 2.5 times net income attributable to the company.Reconstructed · data update
6. Q3 FY2025 WeakenedFree cash flow over the last four quarters was US$1.1 billion, and operating cash flow was 0.9 times net income attributable to the company.Reconstructed · data update
7. Q2 FY2025 NewFree cash flow over the last four quarters was US$3.6 billion, and operating cash flow was 2.4 times net income attributable to the company.Reconstructed · data update
8. Q2 FY2025 RetiredThe finding changed to positive.Reconstructed · data update
9. Q1 FY2025 NewPurchases of property, plant and equipment exceeded operating cash flow by US$638 million over the last four quarters.Reconstructed · data update
10. Q1 FY2025 RetiredThe finding changed to negative.Reconstructed · data update
11. Q4 FY2024 WeakenedFree cash flow over the last four quarters was US$3.0 billion, and operating cash flow was 2.3 times net income attributable to the company.Reconstructed · data update
12. Q3 FY2024 NewFree cash flow over the last four quarters was US$3.8 billion, and operating cash flow was 2.3 times net income attributable to the company.Reconstructed · initial
Net debt was US$8.9 billion at 30 June 2026, 2.2 times EBITDA over the last 4 quarters.
Confirmedin Q3 FY2026 · stated since Q3 FY2024
Rule: Net debt or net cash · Sources 10-Q 2026-06, 10-K 2025-09, 10-Q 2025-06 and 2 more
History of this finding, 11 records
1. Q3 FY2026 ConfirmedNet debt was US$8.9 billion at 30 June 2026, 2.2 times EBITDA over the last 4 quarters.Recorded from FY2026Q3_a8c9288e · correction
2. Q3 FY2026 ConfirmedNet debt was US$8.9 billion at 30 June 2026, 2.2 times EBITDA over the last 4 quarters.Recorded from FY2026Q3_5c5dab40 · wording
3. Q3 FY2026 WeakenedNet debt was US$8.9 billion at 30 June 2026, 2.2 times EBITDA over the last four quarters.Recorded from FY2026Q3_5c5dab40 · data update
4. Q2 FY2026 StrengthenedNet debt was US$10.2 billion at 31 March 2026, 2.7 times EBITDA over the last four quarters.Reconstructed · data update
5. Q1 FY2026 StrengthenedNet debt was US$6.2 billion at 31 December 2025, 1.7 times EBITDA over the last four quarters.Reconstructed · data update
6. Q4 FY2025 WeakenedNet debt was US$3.3 billion at 30 September 2025, 0.9 times EBITDA over the last four quarters.Reconstructed · data update
7. Q3 FY2025 ConfirmedNet debt was US$6.0 billion at 30 June 2025, 1.7 times EBITDA over the last four quarters.Reconstructed · data update
8. Q2 FY2025 StrengthenedNet debt was US$5.9 billion at 31 March 2025, 1.8 times EBITDA over the last four quarters.Reconstructed · data update
9. Q1 FY2025 StrengthenedNet debt was US$4.9 billion at 31 December 2024, 1.8 times EBITDA over the last four quarters.Reconstructed · data update
10. Q4 FY2024 WeakenedNet debt was US$1.3 billion at 30 September 2024, 0.5 times EBITDA over the last four quarters.Reconstructed · data update
11. Q3 FY2024 NewNet debt was US$1.4 billion at 30 June 2024, 0.5 times EBITDA over the last four quarters.Reconstructed · initial

Records before Q3 FY2026 are reconstructed from the latest snapshot. Ledger: findings.json. Correction of 20 October 2026: The quarterly depreciation and amortisation of Cencora was depreciation alone until fiscal 2025, US$110 million for the first quarter of fiscal 2024, beside a fiscal-year total that includes amortisation. Every quarter now comes from the total, which Cencora reports for every quarter from fiscal 2025, and the quarters before it have no figure. Dividends per share of 5 quarters derived from the figures of 2 filings are no longer published. Records 115 and 116 state the corrected findings, among them lease-adjusted debt of 2.5 times adjusted EBITDA over the 4 quarters to 30 June 2026. Records 6, 14, 21, 29, 36, 44, 51, 58, 64, 68, 69, 76, 94, 109 and 113 cite figures that the correction changed.

Credit, liquidity, earnings quality and score findings: Analysis.

Data

Source documents26 documents, latest Form 10-Q, period ended 30 June 2026List

DownloadsExcel workbook · JSON

SnapshotFY2026Q3_312e1531

Corporate Events

Acquisitions paid in cash30 September 2025
Paid US$4.1 billion in cash for business acquisitions in fiscal 2025, 6.1% of total assets at the start of the year.
Source 10-K 2025-09
Acquisition2 January 2025
Completed the acquisition of Retina Midco, Inc.
Source 8-K 2025-01
Change of name15 August 2023
Changed its name from AMERISOURCEBERGEN CORP to Cencora, Inc.
Acquisition or disposal2 June 2021
Completed an acquisition or disposition of assets.
Source 8-K 2021-06

Earnings, Returns and Balance Sheet

Revenue

By quarter, US dollars

Operating Income

By quarter, US dollars

Net Income Attributable to the Company

By quarter, US dollars

Margins

Last 4 quarters at each quarter end, per cent

Returns

Last 4 quarters, per cent

Free Cash Flow

Operating cash flow less capital expenditure, by quarter, US dollars

Net Debt

Total debt less cash and short-term investments, at quarter end, US dollars

Diluted Earnings per Share

By quarter, as reported

Financial Statements

Figures as filed. Select a figure for its source document and method; a small d marks a quarter derived from cumulative reports.

The statements are loading. They are also available as JSON and CSV.

Ratios

Select a ratio for its formula and the figures it uses, each with its document; (i) gives its definition.

The ratios are loading.

Analysis

Credit update

Q3 FY2026

Form 10-Q, period ended 30 June 2026, filed 5 August 2026. Changes are against the previous report, and each figure shows its period.

4changes1threshold crossed

Changes in This Report 4

StrengthenedRevenue Against a Year Earlier10-Q 2026-06
Revenue for the quarter ended 30 June 2026 was US$84.8 billion, 5.1% higher than in the same quarter a year earlier.
Earlier record, Q2 FY2026
Revenue for the quarter ended 31 March 2026 was US$78.4 billion, 3.8% higher than in the same quarter a year earlier.
WeakenedNet Income Against a Year Earlier10-Q 2026-06
Net income attributable to the company was US$764 million, 11.1% higher than in the same quarter a year earlier.
Earlier record, Q2 FY2026
Net income attributable to the company was US$1.6 billion, 128.6% higher than in the same quarter a year earlier.
WeakenedReturn on Equity Against a Year Earlier10-Q 2026-06
Return on equity over the last 4 quarters was 104.3%, against 130.6% a year earlier.
Earlier record, Q2 FY2026
Return on equity over the last four quarters was 115.6%, against 161.6% a year earlier.
StrengthenedFree Cash Flow10-Q 2026-06
Free cash flow over the last 4 quarters was US$4.1 billion, and operating cash flow was 1.8 times net income attributable to the company.
Earlier record, Q2 FY2026
Free cash flow over the last four quarters was US$1.6 billion, and operating cash flow was 0.9 times net income attributable to the company.

Thresholds Crossed 1

ConfirmedAltman Z'' Zone
The Altman Z'' score for fiscal 2025 was 0.06, below the distress threshold of 1.10.
Interpretation. By this model, the balance sheet and earnings look like those of companies that went bankrupt in its original study: below 1.10 means distress, above 2.60 safe. Large share buybacks lower book equity and so lower the score.

Fiscal years and the latest quarter, with flows over the last 4 quarters and balances at the quarter end. Select a value for its formula and the figures it uses.

Credit MetricsDebt to EBITDA 2.46x · Q3 FY2026

Lease-adjusted debt, EBITDA and cash flow on the definitions of S&P and Moody's, as far as the filings allow.

Lease-adjusted debt was 2.5 times adjusted EBITDA over the last 4 quarters, within the intermediate band of the S&P standard volatility table. The lease figures that the quarters do not report are estimated from the lease cost of fiscal 2025 and lease liabilities of Q4 FY2025.
Interpretation. Debt to EBITDA shows how many years of EBITDA the debt equals, and FFO to debt the share of the debt that 1 year of cash flow after interest and taxes would repay. The S&P table sorts both into 6 bands; the intermediate band is number 3 of 6, and a higher number means more debt against earnings.
Confirmedin Q3 FY2026 · first stated
Rule: Debt against the S&P benchmark bands · Sources 10-K 2025-09, 10-Q 2026-06, 10-Q 2025-06 and 2 more
History of this finding, 9 records
1. Q3 FY2026 ConfirmedLease-adjusted debt was 2.5 times adjusted EBITDA over the last 4 quarters, within the intermediate band of the S&P standard volatility table. The lease figures that the quarters do not report are estimated from the lease cost of fiscal 2025 and lease liabilities of Q4 FY2025.Recorded from FY2026Q3_a8c9288e · correction
2. Q3 FY2026 NewLease-adjusted debt was 2.5 times adjusted EBITDA over the last 4 quarters, within the intermediate band of the S&P standard volatility table. The lease figures that the quarters do not report are estimated from the lease cost of fiscal 2025 and lease liabilities of Q4 FY2025.Recorded from FY2026Q3_28464386 · methodology
3. Q3 FY2026 RetiredThe finding changed to the intermediate band.Recorded from FY2026Q3_28464386 · methodology
4. FY2025 ConfirmedLease-adjusted debt was 1.9 times adjusted EBITDA for fiscal 2025, and funds from operations equalled 41.4% of that debt. Debt to EBITDA is within the modest band of the S&P standard volatility table and FFO to debt within the intermediate band.Recorded from FY2026Q3_28464386 · methodology
5. FY2025 NewLease-adjusted debt was 1.9 times adjusted EBITDA for fiscal 2025, and funds from operations equalled 41.4% of that debt. Debt to EBITDA is within the modest band of the S&P standard volatility table and FFO to debt within the intermediate band.Reconstructed · data update
6. Q4 FY2025 RetiredThe finding changed to the modest band.Reconstructed · data update
7. FY2024 NewLease-adjusted debt was 1.4 times adjusted EBITDA for fiscal 2024, and funds from operations equalled 56.5% of that debt. Debt to EBITDA is within the minimal band of the S&P standard volatility table and FFO to debt within the modest band.Reconstructed · data update
8. Q4 FY2024 RetiredThe finding changed to the minimal band.Reconstructed · data update
9. FY2023 NewLease-adjusted debt was 1.6 times adjusted EBITDA for fiscal 2023, and funds from operations equalled 48.9% of that debt. Both ratios are within the modest band of the S&P standard volatility table.Reconstructed · initial

Position in the S&P Standard Volatility Table, Last 4 Quarters to Q3 FY2026

S&P sorts companies into 6 bands by debt against earnings and cash flow, from the least debt to the most.

Debt equals 2.5 years of adjusted EBITDA.

Band	Minimal	Modest	Intermediate	Significant	Aggressive	Highly leveraged
Debt to EBITDA	below 1.5x	1.5x to 2x	2.46x2x to 3x	3x to 4x	4x to 5x	5x and above

By Fiscal Year

Ratio	FY202130 Sep 2021	FY202230 Sep 2022	FY202330 Sep 2023	FY202430 Sep 2024	FY202530 Sep 2025	Q3 FY2026latest quarter
Lease-adjusted debtBorrowings plus the obligations of long-term leases, such as rents of stores, offices and warehouses, which credit analysts count as debt.Total debt + operating lease liabilities						est.
Adjusted EBITDAOperating profit before depreciation, amortisation, goodwill impairment, pay in shares and lease costs: the earnings that credit analysts set against lease-adjusted debt.EBIT + depreciation and amortisation + goodwill impairment + share-based compensation + operating lease cost						est.
Funds from operationsAdjusted EBITDA less interest and tax paid in cash: the cash the business produces each year for investment, dividends and debt repayment.Adjusted EBITDA - cash interest - lease interest - cash taxes						n/a
Debt to EBITDALease-adjusted debt measured in years of adjusted EBITDA. A figure of 3 means debt equals 3 years of those earnings; a lower figure means less debt against earnings.Lease-adjusted debt / adjusted EBITDA	intermediate	modest	modest	minimal	modest	est.intermediate
FFO to debtFunds from operations as a share of lease-adjusted debt. A figure of 25% means a year of those funds equals a quarter of the debt; a higher figure means less debt.Funds from operations / lease-adjusted debt	intermediate	intermediate	modest	modest	intermediate	n/a
Net debt to adjusted EBITDADebt to EBITDA after cash and short-term investments are set against the debt.(Lease-adjusted debt - cash - short-term investments) / adjusted EBITDA						est.
Operating cash flow to debtOperating cash flow, with lease costs added back, as a share of lease-adjusted debt. A higher share means the debt could be repaid sooner from operating cash.Lease-adjusted operating cash flow / lease-adjusted debt						est.
Free operating cash flow to debtOperating cash flow less capital spending, as a share of lease-adjusted debt: the cash left for the debt after the company maintains and expands its assets.(Lease-adjusted operating cash flow - capital expenditure) / lease-adjusted debt						est.
Discretionary cash flow to debtCash left after capital spending, dividends and share repurchases, as a share of lease-adjusted debt. A negative figure means the company paid out more than it generated.(Lease-adjusted operating cash flow - capital expenditure - dividends - repurchases of common stock) / lease-adjusted debt						est.
Retained cash flow to net debtFunds from operations left after dividends, as a share of debt net of cash.(FFO - dividends) / (lease-adjusted debt - cash - short-term investments)						n/a
FFO cash interest coverThe number of times cash earnings cover cash interest, lease interest included.(FFO + cash interest + lease interest) / (cash interest + lease interest)						n/a
Liquid assets to debtCash and short-term investments as a share of lease-adjusted debt: the part of the debt that cash on hand could repay at once.(Cash + short-term investments) / lease-adjusted debt						est.

Reconciliation of the Credit Figures

Item	FY202130 Sep 2021	FY202230 Sep 2022	FY202330 Sep 2023	FY202430 Sep 2024	FY202530 Sep 2025	Q3 FY2026latest quarter
Total debt	$6.7bn	$5.7bn	$4.8bn	$4.4bn	$7.7bn	$11.7bn
Operating lease liabilities	$1.1bn	$1.0bn	$1.1bn	$1.2bn	$1.7bn	$1.7bn
Lease-adjusted debt	$7.8bn	$6.7bn	$5.9bn	$5.6bn	$9.3bn	$13.4bn
EBIT	$2.4bn	$2.4bn	$2.3bn	$2.2bn	$2.6bn	$3.0bn
Depreciation and amortisation	$505m	$698m	$972m	$1.1bn	$1.1bn	$1.1bn
Goodwill impairment	$6.4m	$75.9m	$0	$418m	$724m	$890m
Share-based compensation	$99.6m	$93.4m	$125m	$148m	$148m	$149m
Operating lease cost	$161m	$221m	$235m	$245m	$304m	$304m
Adjusted EBITDA	$3.1bn	$3.5bn	$3.7bn	$4.1bn	$4.9bn	$5.4bn
Cash interest	−$171m	−$220m	−$271m	−$250m	−$356m	n/a
Lease interest	−$32.1m	−$34.5m	−$49.6m	−$48.9m	−$67.3m	n/a
Cash taxes	−$93.5m	−$244m	−$463m	−$604m	−$571m	n/a
Funds from operations	$2.8bn	$3.0bn	$2.9bn	$3.2bn	$3.9bn	n/a

Method

Lease-adjusted debt is total debt plus operating lease liabilities, before the deduction of cash. Adjusted EBITDA adds goodwill impairment, share-based compensation and operating lease cost to EBIT and depreciation and amortisation; restructuring and litigation charges, other impairments and profits on disposals stay in EBIT. FFO deducts cash interest, lease interest and cash taxes.
Lease interest is the average operating lease liability times the weighted average discount rate of the leases, or the implied cost of debt where the rate is not reported.
S&P applies its table to its own adjusted figures, which also deduct surplus cash and adjust for pensions and other items, so the band of an S&P calculation can differ.
Operating lease cost is reported in the annual report only. Over the last 4 quarters, the lease figures that the quarters do not report are estimated from the latest fiscal year, and every value computed with such an estimate is marked.

Liquidity and MaturitiesLiquidity cover 5.06x, Debt due within 12 months $279m · Q3 FY2026

Cash and operating cash flow against debt due within 12 months, capital expenditure and dividends, with the debt maturities of the latest annual report.

Cash, short-term investments and operating cash flow over the last 4 quarters equalled 5.1 times the sum of debt due within 12 months, capital expenditure and dividends.
Interpretation. Cash on hand and 1 year of operating cash flow pay for the debt due in the next 12 months, capital expenditure and dividends, without new borrowing. Undrawn credit lines are not counted.
Confirmedin Q3 FY2026 · stated since Q2 FY2025
Rule: Liquidity cover · Sources 10-Q 2026-06, 10-K 2025-09, 10-Q 2025-06 and 2 more
History of this finding, 13 records
1. Q3 FY2026 ConfirmedCash, short-term investments and operating cash flow over the last 4 quarters equalled 5.1 times the sum of debt due within 12 months, capital expenditure and dividends.Recorded from FY2026Q3_28464386 · methodology
2. Q3 FY2026 ConfirmedCash, short-term investments and operating cash flow over the last 4 quarters equalled 5.1 times the sum of debt due within 12 months, capital expenditure and dividends.Recorded from FY2026Q3_28464386 · methodology
3. Q3 FY2026 StrengthenedCash, short-term investments and operating cash flow over the last 4 quarters equalled 5.1 times the sum of debt due within 12 months, capital expenditure and dividends.Recorded from FY2026Q3_194719e0 · data update
4. Q2 FY2026 WeakenedCash, short-term investments and operating cash flow over the last 4 quarters equalled 3.2 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
5. Q1 FY2026 WeakenedCash, short-term investments and operating cash flow over the last 4 quarters equalled 4.1 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
6. Q4 FY2025 StrengthenedCash, short-term investments and operating cash flow over the last 4 quarters equalled 6.7 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
7. Q3 FY2025 ConfirmedCash, short-term investments and operating cash flow over the last 4 quarters equalled 3.2 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
8. Q2 FY2025 NewCash, short-term investments and operating cash flow over the last 4 quarters equalled 3.5 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
9. Q2 FY2025 RetiredThe finding changed to sources of cash that cover the uses.Reconstructed · data update
10. Q1 FY2025 NewCash, short-term investments and operating cash flow over the last 4 quarters equalled 1.0 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
11. Q1 FY2025 RetiredThe finding changed to sources of cash that fall short of the uses.Reconstructed · data update
12. Q4 FY2024 WeakenedCash, short-term investments and operating cash flow over the last 4 quarters equalled 4.5 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · data update
13. Q3 FY2024 NewCash, short-term investments and operating cash flow over the last 4 quarters equalled 5.2 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · initial

Sources and Uses, Last 4 Quarters to Q3 FY2026

Sources	Amount
Cash and short-term investments	$2.8bn
Operating cash flow	$4.8bn
Sources	$7.6bn

Uses	Amount
Debt due within 12 months	$279m
Capital expenditure	$761m
Dividends paid	$468m
Uses	$1.5bn

Liquidity cover 5.06x

Debt Maturities at 30 September 2025

Principal due by fiscal year, US dollars

FY2026	FY2027	FY2028	FY2029	FY2030	After FY2030	Total
$115m	$24.9m	$2.7bn	$8.7m	$1.1bn	$3.8bn	$7.7bn

By Fiscal Year

Ratio	FY202130 Sep 2021	FY202230 Sep 2022	FY202330 Sep 2023	FY202430 Sep 2024	FY202530 Sep 2025	Q3 FY2026latest quarter
Liquidity coverCash on hand plus a year of operating cash flow, against the cash needed in the next 12 months for maturing debt, capital spending and dividends. Above 1, these sources cover the uses without new borrowing.(Cash + short-term investments + operating cash flow) / (debt due within 12 months + capital expenditure + dividends); the flows of the fiscal year or of the last 4 quarters are taken as those of the next 12 months, and undrawn facilities are not included
Debt due within 12 monthsBorrowings due within the next 12 months, which the company must repay or refinance.The larger of long-term debt maturing within 12 months in the maturity schedule and the current portion of long-term debt, + short-term borrowings
Maturity concentrationThe largest amount of debt due in a single year of the next 5, as a share of the debt in the schedule. A high share means the repayments are concentrated in 1 year.Largest single year of debt maturing within 5 years / total debt in the maturity schedule						n/a

Method

Debt due within 12 months is the larger of the first year of the maturity schedule and the current portion of long-term debt, plus short-term borrowings. The schedule of a quarterly report can cover the rest of the fiscal year only and leaves out finance leases.
Capital expenditure and dividends of the fiscal year, or of the last 4 quarters, are taken as those of the next 12 months. Undrawn credit facilities are not included.

Earnings QualityCash-flow accruals −2.8%, Operating cash flow to EBITDA 1.18x · Q3 FY2026

Accruals and the cash backing of reported earnings.

Operating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 2.8% of average total assets.
Interpretation. The profit came in as cash: operating cash flow was larger than net income. Profit backed by cash tends to repeat more than profit made of accounting entries (Sloan, 1996).
Confirmedin Q3 FY2026 · first stated
Rule: Cash backing of earnings · Sources 10-Q 2025-06, 10-Q 2026-06, 10-K 2025-09 and 2 more
History of this finding, 16 records
1. Q3 FY2026 ConfirmedOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 2.8% of average total assets.Recorded from FY2026Q3_28464386 · methodology
2. Q3 FY2026 NewOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 2.8% of average total assets.Recorded from FY2026Q3_194719e0 · data update
3. Q3 FY2026 RetiredThe finding changed to earnings backed by cash.Recorded from FY2026Q3_194719e0 · data update
4. Q2 FY2026 NewNet income attributable to the company over the last 4 quarters exceeded operating cash flow by an amount equal to 0.4% of average total assets.Reconstructed · data update
5. Q2 FY2026 RetiredThe finding changed to earnings led by accruals.Reconstructed · data update
6. Q1 FY2026 ConfirmedOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 3.6% of average total assets.Reconstructed · data update
7. Q4 FY2025 NewOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 3.2% of average total assets.Reconstructed · data update
8. Q4 FY2025 RetiredThe finding changed to earnings backed by cash.Reconstructed · data update
9. Q3 FY2025 NewNet income attributable to the company over the last 4 quarters exceeded operating cash flow by an amount equal to 0.2% of average total assets.Reconstructed · data update
10. Q3 FY2025 RetiredThe finding changed to earnings led by accruals.Reconstructed · data update
11. Q2 FY2025 NewOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 3.6% of average total assets.Reconstructed · data update
12. Q2 FY2025 RetiredThe finding changed to earnings backed by cash.Reconstructed · data update
13. Q1 FY2025 NewNet income attributable to the company over the last 4 quarters exceeded operating cash flow by an amount equal to 2.3% of average total assets.Reconstructed · data update
14. Q1 FY2025 RetiredThe finding changed to earnings led by accruals.Reconstructed · data update
15. Q4 FY2024 WeakenedOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 3.0% of average total assets.Reconstructed · data update
16. Q3 FY2024 NewOperating cash flow over the last 4 quarters exceeded net income attributable to the company by an amount equal to 3.8% of average total assets.Reconstructed · initial

Net Income and Operating Cash Flow

Last 4 quarters at each quarter end, US dollars

By Fiscal Year

Ratio	FY202130 Sep 2021	FY202230 Sep 2022	FY202330 Sep 2023	FY202430 Sep 2024	FY202530 Sep 2025	Q3 FY2026latest quarter
Cash-flow accrualsNet income less operating cash flow, against average assets: the part of profit not received in cash in the same period. Research associates high accruals with lower earnings in later years; a negative figure means cash exceeded profit.(Net income attributable to the company - operating cash flow) / average total assets	n/a
Balance sheet accrualsThe same gap between profit and cash, measured from the changes in the balance sheet (Sloan, 1996).[(Change in current assets - change in cash) - (change in current liabilities - change in short-term debt - change in taxes payable) - depreciation and amortisation] / average total assets (Sloan, 1996)	n/a
Total accrualsAccruals that also cover long-term operating and financial assets and liabilities (Richardson, Sloan, Soliman and Tuna, 2005). Acquisitions raise the figure.Change in net operating working capital, net non-current operating assets and net financial assets / average total assets (Richardson, Sloan, Soliman and Tuna, 2005)	n/a
Operating cash flow to EBITDAOperating cash flow against EBITDA: the part of operating profit before depreciation that turns into cash after interest, tax and changes in stock, receivables and payables.Operating cash flow / (operating income + depreciation and amortisation)
Free cash flow to net incomeFree cash flow against net income. Below 1, investment and working capital take up part of the profit.(Operating cash flow - capital expenditure) / net income attributable to the company
Working capital investment to revenueCash put into receivables and stock, less extra credit from suppliers and customers, as a share of revenue. A positive figure means growth or slower collection uses cash.(Increase in receivables + increase in inventories - increase in payables - increase in contract liabilities) / revenue

Method

Cash-flow accruals are net income attributable to the company less operating cash flow, over average total assets. Balance sheet accruals follow Sloan (1996) and total accruals Richardson, Sloan, Soliman and Tuna (2005).
Balance sheet and total accruals include the assets and liabilities that acquisitions bring in and disposals take out; cash-flow accruals exclude them.

Forensic and Distress ScoresDistress zoneAltman Z'' 0.06, Beneish −2.55 · Piotroski 7 of 9 · Last 4 quarters 0.34 at Q3 FY2026 · FY2025

Published distress and misstatement models, with their original coefficients and thresholds.

The Altman Z'' score for fiscal 2025 was 0.06, below the distress threshold of 1.10.
Interpretation. By this model, the balance sheet and earnings look like those of companies that went bankrupt in its original study: below 1.10 means distress, above 2.60 safe. Large share buybacks lower book equity and so lower the score.
Confirmedin FY2025 · stated since FY2023
Rule: Altman Z'' zone · Sources 10-Q 2026-06, 10-K 2025-09
History of this finding, 3 records
1. FY2025 ConfirmedThe Altman Z'' score for fiscal 2025 was 0.06, below the distress threshold of 1.10.Reconstructed · data update
2. FY2024 ConfirmedThe Altman Z'' score for fiscal 2024 was minus 0.15, below the distress threshold of 1.10.Reconstructed · data update
3. FY2023 NewThe Altman Z'' score for fiscal 2023 was minus 0.14, below the distress threshold of 1.10.Reconstructed · initial
The Beneish M-score for fiscal 2025 was minus 2.55, below the model threshold of minus 1.78.
Interpretation. The model finds no sign of earnings manipulation. Beneish (1999) set a threshold of minus 1.78, above which a company resembles the companies that manipulated their earnings.
Confirmedin FY2025 · stated since FY2023
Rule: Beneish M-score against its threshold · Sources 10-K 2025-09, 10-Q 2026-06
History of this finding, 3 records
1. FY2025 ConfirmedThe Beneish M-score for fiscal 2025 was minus 2.55, below the model threshold of minus 1.78.Reconstructed · data update
2. FY2024 ConfirmedThe Beneish M-score for fiscal 2024 was minus 2.53, below the model threshold of minus 1.78.Reconstructed · data update
3. FY2023 NewThe Beneish M-score for fiscal 2023 was minus 2.49, below the model threshold of minus 1.78.Reconstructed · initial
The Piotroski F-score for fiscal 2025 was 7 of 9. The 2 signals not met were return on assets higher than a year earlier and long-term debt to assets lower than a year earlier.
Interpretation. The score counts how many of 9 tests of profit, debt, liquidity and efficiency the company passes. A score of 7 to 9 is the strongest group: Piotroski (2000) placed 0 to 3 in the weakest.
Confirmedin FY2025 · stated since FY2023
Rule: Piotroski F-score · Sources 10-K 2024-09, 10-K 2025-09, 10-Q 2026-06
History of this finding, 3 records
1. FY2025 ConfirmedThe Piotroski F-score for fiscal 2025 was 7 of 9. The 2 signals not met were return on assets higher than a year earlier and long-term debt to assets lower than a year earlier.Reconstructed · data update
2. FY2024 ConfirmedThe Piotroski F-score for fiscal 2024 was 7 of 9. The 2 signals not met were return on assets higher than a year earlier and margin higher than a year earlier.Reconstructed · data update
3. FY2023 NewThe Piotroski F-score for fiscal 2023 was 7 of 9. The 2 signals not met were current ratio higher than a year earlier and margin higher than a year earlier.Reconstructed · initial

By Fiscal Year

Ratio	FY202130 Sep 2021	FY202230 Sep 2022	FY202330 Sep 2023	FY202430 Sep 2024	FY202530 Sep 2025	Q3 FY2026latest quarter
Altman Z'' scoreA measure of the risk of financial distress, built from working capital, retained earnings, operating profit and equity. Above 2.60 the model counts a company as safe and below 1.10 as in distress; between the 2 is a grey zone.6.56 x working capital / total assets + 3.26 x retained earnings / total assets + 6.72 x EBIT / total assets + 1.05 x total equity / total liabilities (Altman, 1995); distress zone below 1.10, safe zone above 2.60	distress zone	distress zone	distress zone	distress zone	distress zone	distress zone
Beneish M-scoreA screen for earnings manipulation, built from 8 changes in the accounts, such as receivables growing faster than sales. Above minus 1.78 the model groups a company with the companies in the Beneish sample that manipulated their earnings.-4.84 + 0.920 DSRI + 0.528 GMI + 0.404 AQI + 0.892 SGI + 0.115 DEPI - 0.172 SGAI + 4.679 TATA - 0.327 LVGI (Beneish, 1999); model threshold -1.78	n/a	below threshold	below threshold	below threshold	below threshold	n/a
Dechow F-scoreThe probability of a material misstatement in the accounts, estimated from accruals, receivables, stock, cash sales, profitability and new financing, against the average. A score of 1 means average risk and 2 means twice the average.Predicted probability of a misstatement (model 1 of Dechow, Ge, Larson and Sloan, 2011) / 0.0037, the unconditional probability; 1 equals the base rate	n/a	n/a				n/a
Piotroski F-scoreA count of 9 yes or no tests on profitability, cash flow, debt, liquidity, new shares, margins and the use of assets. A score of 7 to 9 indicates improving strength and 0 to 3 indicates weakness.Number of 9 binary signals met on profitability, cash flow, debt, liquidity, equity issuance, margin and asset turnover (Piotroski, 2000)	n/a	n/a				n/a

Altman Z'' Score

fiscal 2025

A measure of the risk of financial distress, built from working capital, retained earnings, operating profit and equity. Above 2.60 the model counts a company as safe and below 1.10 as in distress; between the 2 is a grey zone.

0.06Distress zone, below 1.10

Grey zone, 1.10 to 2.60

Safe zone, above 2.60

The score of 0.06 is in the distress zone of the model, below 1.10. The largest part is retained earnings, at 0.28; working capital below zero lowers the score by 0.48.

Part	Value	Coefficient	Contribution
Working capital / total assetsCurrent assets less current liabilities, against total assets: the short-term funds available for operations.	−0.073	6.560	−0.478
Retained earnings / total assetsProfits kept in the business over its life, against total assets.	0.085	3.260	0.278
EBIT / total assetsOperating profit against total assets: the earning power of the assets.	0.034	6.720	0.231
Total equity / total liabilitiesBook equity against liabilities: how far the assets could fall in value before liabilities exceed them.	0.023	1.050	0.025
Score			0.055

Altman, Hartzell and Peck (1995), for non-manufacturing companies. The model omits the ratio of sales to total assets of the 1968 model and uses book equity. Working capital below zero and equity reduced by share repurchases lower the score.

Beneish M-score

fiscal 2025

A screen for earnings manipulation, built from 8 changes in the accounts, such as receivables growing faster than sales. Above minus 1.78 the model groups a company with the companies in the Beneish sample that manipulated their earnings.

−2.55Below the threshold, −1.78 and below

Above the threshold, above −1.78

The score of minus 2.55 is below the model threshold of minus 1.78. Of the 8 measures, sales growth raises the score most.

Part	Value	Coefficient	Contribution
Intercept			−4.840
Days sales in receivables indexReceivables against sales, against a year earlier. A rise can mean sales recorded before customers pay.	0.967	0.920	0.889
Gross margin indexGross margin a year earlier against the current gross margin. Above 1, margins fell, which the model treats as a risk factor.	0.944	0.528	0.498
Asset quality indexAssets other than current assets and property, plant and equipment, as a share of total assets, against a year earlier. A rise can mean more costs recorded as assets.	1.111	0.404	0.449
Sales growth indexSales against a year earlier. The model treats fast growth as a risk factor.	1.093	0.892	0.975
Depreciation indexThe rate of depreciation a year earlier against the current rate. Above 1, depreciation slowed, which raises profit.	1.034	0.115	0.119
Selling, general and administrative expenses indexOverheads against sales, against a year earlier.	1.049	−0.172	−0.180
Total accruals to total assetsNet income less operating cash flow, against total assets: profit not backed by cash. It carries the largest coefficient in the model.	−0.030	4.679	−0.142
Leverage indexDebt against total assets, against a year earlier.	0.986	−0.327	−0.322
Score			−2.554

Beneish (1999), estimated on 74 companies identified as earnings manipulators in SEC enforcement releases and the press for 1982 to 1992, against 2,332 Compustat companies. The model classes a score above minus 1.78 with the first group. An index whose inputs are not reported counts as 1.

Dechow F-score

fiscal 2025

The probability of a material misstatement in the accounts, estimated from accruals, receivables, stock, cash sales, profitability and new financing, against the average. A score of 1 means average risk and 2 means twice the average.

A score of 1.85 means a probability of a misstatement 1.85 times the average rate in the Dechow sample: 0.69% against 0.37%.

Part	Value	Coefficient	Contribution
Intercept			−7.893
Total accruals (Richardson, Sloan, Soliman and Tuna)Total accruals: the growth of operating and financial assets net of liabilities, against average assets.	−0.004	0.790	−0.003
Change in receivables / average total assetsThe growth of receivables against average assets.	0.019	2.518	0.047
Change in inventories / average total assetsThe growth of stock against average assets.	0.021	1.191	0.025
Assets other than cash and property, plant and equipment / total assetsAssets other than cash and property, plant and equipment, as a share of total assets: assets whose value depends more on judgement.	0.910	1.979	1.801
Change in cash salesThe growth of sales collected in cash.	0.100	0.171	0.017
Change in return on assetsThe change in return on assets against a year earlier. A fall raises the score.	−0.002	−0.932	0.002
Debt or equity issued in the year, 1 or 01 when the company issued shares or debt in the year.	1.000	1.029	1.029
Predicted value			−4.975
Probability of a misstatement			0.69%

Model 1 of Dechow, Ge, Larson and Sloan (2011), estimated on misstatements named in SEC Accounting and Auditing Enforcement Releases. The score is the predicted probability of a misstatement over 0.37%, the unconditional probability in their sample, so 1.00 equals that base rate.

Piotroski F-score

fiscal 2025

A count of 9 yes or no tests on profitability, cash flow, debt, liquidity, new shares, margins and the use of assets. A score of 7 to 9 indicates improving strength and 0 to 3 indicates weakness.

7 of the 9 tests are met, in the high group of 7 to 9.

Signal	FY2025	FY2024
Return on assets above zero	Met	Met
Operating cash flow above zero	Met	Met
Return on assets higher than a year earlier	Not met	Not met
Operating cash flow above net income	Met	Met
Long-term debt to assets lower than a year earlier	Not met	Met
Current ratio higher than a year earlier	Met	Met
No common equity issued	Met	Met
Margin higher than a year earlier	Met	Not met
Asset turnover higher than a year earlier	Met	Met

Piotroski (2000), 9 signals on profitability, funding and operating efficiency, designed for companies with high book-to-market ratios. Piotroski grouped scores of 8 and 9 as high and 0 and 1 as low; the findings group 7 to 9 and 0 to 3.

Source Documents

Documents of this snapshot, latest first.

Document	Date	Id
Form 10-Q, period ended 30 June 2026	5 Aug 2026	10-Q:0001140859-26-000034
Form 10-Q, period ended 31 March 2026	6 May 2026	10-Q:0001140859-26-000020
Form 10-Q, period ended 31 December 2025	4 Feb 2026	10-Q:0001140859-26-000006
Form 10-K, period ended 30 September 2025	25 Nov 2025	10-K:0001140859-25-000131
Form 10-Q, period ended 30 June 2025	6 Aug 2025	10-Q:0001140859-25-000122
Form 10-Q, period ended 31 March 2025	7 May 2025	10-Q:0001140859-25-000083
Form 10-Q, period ended 31 December 2024	5 Feb 2025	10-Q:0001140859-25-000034
Form 8-K, period ended 2 January 2025	2 Jan 2025	8-K:0001104659-25-000366
Form 10-K, period ended 30 September 2024	26 Nov 2024	10-K:0001140859-24-000177
Form 10-Q, period ended 30 June 2024	31 Jul 2024	10-Q:0001140859-24-000119
Form 10-Q, period ended 31 March 2024	1 May 2024	10-Q:0001140859-24-000072
Form 10-Q, period ended 31 December 2023	31 Jan 2024	10-Q:0001140859-24-000019
Form 10-K, period ended 30 September 2023	21 Nov 2023	10-K:0001140859-23-000197
Form 10-Q, period ended 30 June 2023	2 Aug 2023	10-Q:0001140859-23-000116
Form 10-Q, period ended 31 March 2023	2 May 2023	10-Q:0001140859-23-000084
Form 10-Q, period ended 31 December 2022	1 Feb 2023	10-Q:0001140859-23-000027
Form 10-K, period ended 30 September 2022	22 Nov 2022	10-K:0001140859-22-000098
Form 10-Q, period ended 30 June 2022	3 Aug 2022	10-Q:0001140859-22-000041
Form 10-Q, period ended 31 March 2022	4 May 2022	10-Q:0001140859-22-000017
Form 10-Q, period ended 31 December 2021	2 Feb 2022	10-Q:0001140859-22-000006
Form 10-K, period ended 30 September 2021	23 Nov 2021	10-K:0001140859-21-000058
Form 10-Q, period ended 30 June 2021	4 Aug 2021	10-Q:0001140859-21-000045
Form 8-K, period ended 1 June 2021	2 Jun 2021	8-K:0000950157-21-000585
Form 10-Q, period ended 31 March 2021	5 May 2021	10-Q:0001140859-21-000025
Form 10-Q, period ended 31 December 2020	4 Feb 2021	10-Q:0001140859-21-000005
Form 10-K, filed 27 November 2012	27 Nov 2012	10-K:0001047469-12-010807

Checks

264264 checks, all passed

Fiscal calendar59 passedFiscal years last 350 to 380 days, quarters 80 to 125 days, and each period starts on the day after the one before. Checked at error level.

Quarters and fiscal year120 passedThe 4 quarters of every item add up to its fiscal year, or a later filing restated the year. Checked at error level.

Filer identity1 passedThe documents are those of the company of this page. Checked at error level.

Balance sheet identity23 passedTotal assets equal total liabilities and equity at each balance sheet date. Checked at error level.

Lease liabilities5 passedLease payments due, less imputed interest, equal the lease liabilities. Checked at warning level.

Debt maturities5 passedThe debt maturity schedule adds up to the long-term debt. Checked at warning level.

Quarters and 9 months18 passedThe 3 reported quarters of a fiscal year add up to the reported 9-month figure. Checked at error level.

Gross profit28 passedRevenue less cost of revenue equals reported gross profit. Checked at warning level.

Earnings per share5 passedNet income divided by average shares agrees with reported basic earnings per share. Checked at warning level.

Data Quality

How many values of this snapshot the checks prove, and how many Annalist derives, withholds and tracks as restated. Every company.

Values published	1,294
Proven by a check	51.1%, 661 values
Confirmed by a second document	0.0%, 0 values
Derived from reported figures	23.3%, 302 values
Values withheld	0
Restated figures tracked	1
Changes compared on one basis	0
Company lines mapped	0 of 0 reviewed

Citation

Annalist, Cencora, Inc., snapshot cencora/FY2026Q3_312e1531 (as of FY2026 Q3); <item label>, <period>; source <document id> (<document url>)

Snapshot FY2026Q3_312e1531 · dataset SHA-256 312e1531003d0f02ce8fc9f9f197ec294050b7d5a8a2049c203fdbfdf93e3c13 · findings rules 0.4

Data: info.json · dataset.json · validation.json · documents.json