We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Cencora Inc | NYSE:COR | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
-0.79 | -0.35% | 223.95 | 224.86 | 222.20 | 223.63 | 2,221,946 | 01:00:00 |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 14 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 36 | | |
Name of Executive Officer
|
| |
Position
|
|
Paul E. Szurek
|
| | President and Chief Executive Officer | |
Jeffrey S. Finnin
|
| | Chief Financial Officer | |
Steven J. Smith
|
| | Chief Revenue Officer | |
Juan A. Font
|
| | Senior Vice President, General Management | |
Anthony R. Hatzenbuehler
|
| |
Senior Vice President, Data Center Operations
|
|
Maile C. Kaiser
|
| | Senior Vice President, Sales | |
Aleksandra Krusko
|
| | Senior Vice President, Information Technology and Digitization | |
Derek S. McCandless
|
| | Senior Vice President, Legal, General Counsel and Secretary | |
Brian P. Warren
|
| | Senior Vice President, Development and Product Engineering | |
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)(4)
|
| ||||||||||||
Paul E. Szurek
|
| | | | 3,000,000 | | | | | | 25,491,133 | | | | | | 38,291 | | | | | | 28,529,424 | | |
Jeffrey S. Finnin
|
| | | | 1,302,950 | | | | | | 5,065,222 | | | | | | 26,127 | | | | | | 6,394,299 | | |
Derek S. McCandless
|
| | | | 1,189,650 | | | | | | 3,411,554 | | | | | | 18,403 | | | | | | 4,619,607 | | |
Steven J. Smith
|
| | | | 1,056,240 | | | | | | 6,076,311 | | | | | | 28,890 | | | | | | 7,161,441 | | |
Brian Warren
|
| | | | 755,040 | | | | | | 3,528,122 | | | | | | 24,850 | | | | | | 4,308,012 | | |
Named Executive Officer
|
| |
Severance ($)
|
| |
Prorated Bonus ($)
|
| |
2021 Bonus Payment ($)
|
| |
Total ($)
|
| ||||||||||||
Paul E. Szurek
|
| | | | 2,062,500 | | | | | | 859,375 | | | | | | 78,125 | | | | | | 3,000,000 | | |
Jeffrey S. Finnin
|
| | | | 947,600 | | | | | | 325,738 | | | | | | 29,612 | | | | | | 1,302,950 | | |
Derek S. McCandless
|
| | | | 865,200 | | | | | | 297,413 | | | | | | 27,037 | | | | | | 1,189,650 | | |
Steven J. Smith
|
| | | | 691,120 | | | | | | 334,694 | | | | | | 30,426 | | | | | | 1,056,240 | | |
Brian Warren
|
| | | | 549,120 | | | | | | 188,760 | | | | | | 17,160 | | | | | | 755,040 | | |
Named Executive Officer
|
| |
Company
Restricted Stock Awards ($) |
| |
Company
Performance Stock Awards ($) |
| |
Dividend
Equivalents ($) |
| |
Total ($)
|
| ||||||||||||
Paul E. Szurek
|
| | | | 5,418,580 | | | | | | 18,855,380 | | | | | | 1,217,173 | | | | | | 25,491,133 | | |
Jeffrey S. Finnin
|
| | | | 1,841,270 | | | | | | 2,983,500 | | | | | | 240,452 | | | | | | 5,065,222 | | |
Derek S. McCandless
|
| | | | 1,250,350 | | | | | | 2,000,900 | | | | | | 160,304 | | | | | | 3,411,554 | | |
Steven J. Smith
|
| | | | 2,208,470 | | | | | | 3,579,350 | | | | | | 288,491 | | | | | | 6,076,311 | | |
Brian Warren
|
| | | | 1,292,510 | | | | | | 2,069,750 | | | | | | 165,862 | | | | | | 3,528,122 | | |
| | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||
(Dollars in millions, other than per share amounts)
|
| |
2021E(1)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
Total Revenue
|
| | | $ | 650 | | | | | $ | 702 | | | | | $ | 751 | | | | | $ | 815 | | | | | $ | 877 | | |
Adjusted EBITDA(2)
|
| | | $ | 346 | | | | | $ | 373 | | | | | $ | 403 | | | | | $ | 441 | | | | | $ | 483 | | |
Capital Expenditures
|
| | | $ | 142 | | | | | $ | 195 | | | | | $ | 299 | | | | | $ | 170 | | | | | $ | 161 | | |
FFO / Share(3)
|
| | | $ | 5.60 | | | | | $ | 6.01 | | | | | $ | 6.52 | | | | | $ | 7.11 | | | | | $ | 7.71 | | |
AFFO / Share(4)
|
| | | $ | 5.27 | | | | | $ | 6.00 | | | | | $ | 6.54 | | | | | $ | 7.18 | | | | | $ | 7.71 | | |
Unlevered Free Cash Flows(5)
|
| | | | | | | | | $ | 128 | | | | | $ | 41 | | | | | $ | 236 | | | | | $ | 289 | | |
Selected Companies
|
| |
TEV / 2022E Adj. EBITDA
|
| |
Price / 2022E AFFO
|
| ||||||
CyrusOne Inc.
|
| | | | 22.1x | | | | | | 20.5x | | |
Cyxtera
|
| | | | 13.8x | | | |
N/A
|
| |||
Digital Realty Trust, Inc.
|
| | | | 23.8x | | | | | | 23.3x | | |
Equinix, Inc.
|
| | | | 24.5x | | | | | | 26.3x | | |
Switch, Inc.
|
| | | | 22.3x | | | | | | 20.5x | | |
Company (Management estimates)
|
| | | | 26.7x | | | | | | 27.8x | | |
Company (Street consensus)
|
| | | | 26.8x | | | | | | 29.3x | | |
| | |
Implied Equity Value Range Per Share
|
| |||
TEV / 2022E Adjusted EBITDA
|
| | | $ | 130.95 – $153.75 | | |
Price / 2022E AFFO
|
| | | $ | 137.95 – $161.95 | | |
Date Announced
|
| |
Acquiror
|
| |
Target
|
|
July 19, 2021 | | | Azrieli Group | | | Green Mountain | |
June 7, 2021 | | | Blackstone Group | | | QTS Realty Trust | |
May 3, 2021 | | | Switch | | | Data Foundry | |
March 17, 2021 | | | Ascendas | | | Digital Realty Trust Assets | |
September 29, 2020 | | | DataBank | | | zColo | |
August 19, 2020 | | | EQT Infrastructure | | | EdgeConneX | |
August 10, 2020 | | | Equinix | | | GPX Data Centers | |
July 7, 2020 | | | Colony Capital | | | Vantage Data Centers | |
June 1, 2020 | | | Equinix | | | Bell Canada Data Centers | |
January 6, 2020 | | | Colony Capital | | | DataBank | |
October 29, 2019 | | | Digital Realty Trust | | | InterXion | |
October 4, 2019 | | | Equinix | | | Axtel Data Centers | |
August 27, 2019 | | | Shagang Group (China) | | | Global Switch stake | |
May 8, 2019 | | | Asterion Industrial Partners | | | Telefonica Data Centers | |
January 31, 2019 | | |
Brookfield Infrastructure Partners
|
| | DCI Data Centers | |
January 28, 2019 | | | Berkshire Partners | | |
Teraco Data Environments stake
|
|
September 24, 2018 | | | Digital Realty Trust | | | Ascenty | |
February 14, 2018 | | | Equinix | | | Infomart | |
Date Announced
|
| |
Acquiror
|
| |
Target
|
|
December 21, 2017
|
| | CyrusOne | | | Zenium Data Centers | |
December 18, 2017
|
| | Equinix | | | Metronode | |
December 11, 2017
|
| | Iron Mountain | | | IO Data Centers | |
June 9, 2017
|
| | Digital Realty Trust | | | DuPont Fabros | |
March 27, 2017
|
| | DBRG, PSP, TIAA Consortium | | | Vantage Data Centers | |
February 2, 2017
|
| | Stonepeak | | | Cologix | |
December 6, 2016
|
| | Equinix | | | Verizon Data Centers | |
November 4, 2016
|
| |
BC Partners; Medina Consortium
|
| | CenturyLink Data Centers | |
August 14, 2015
|
| | Digital Realty Trust | | | Telx | |
May 7, 2015
|
| | Equinix | | | Telecity | |
| | |
Implied Equity Value Range Per Share
|
| |||
TEV / LTM Adjusted EBITDA
|
| | | $ | 131.05 – $159.00 | | |
TEV / NTM Adjusted EBITDA
|
| | | $ | 119.15 – $156.20 | | |
TEV / NTM AFFO per Share
|
| | | $ | 115.00 – $166.75 | | |
Method
|
| |
Implied Per Share Equity Value
|
| |||
Perpetuity Growth Rate Method
|
| | | $ | 110.25 – $186.55 | | |
Terminal Multiple Method
|
| | | $ | 138.90 – $176.40 | | |
Name
|
| |
Date of
Transaction |
| |
Nature of Transaction
|
| |
Number of
Shares |
| |
Price Per
Share ($) |
| |||||||||
Brian Warren
|
| | | | 11/05/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 850 | | | | | | 153.62 | | |
Mark R. Jones
|
| | | | 11/03/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 750 | | | | | | 147.99 | | |
Jeffrey S. Finnin
|
| | | | 11/01/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 1,300 | | | | | | 142.77 | | |
Jeffrey S. Finnin
|
| | | | 11/01/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 502 | | | | | | 143.58 | | |
Jeffrey S. Finnin
|
| | | | 11/01/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 1,200 | | | | | | 145.88 | | |
Jeffrey S. Finnin
|
| | | | 11/01/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 400 | | | | | | 146.45 | | |
Jeffrey S. Finnin
|
| | | | 11/01/2021 | | | |
Sale of shares pursuant to a Rule 10b5-1 plan
|
| | | | 598 | | | | | | 147.71 | | |
Exhibit No.
|
| |
Description
|
|
(e)(6) | | | Amended and Restated Bylaws of CoreSite Realty Corporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC by CoreSite Realty Corporation on March 9, 2017). | |
(e)(7) | | | Amendment to Amended and Restated Bylaws of CoreSite Realty Corporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC by CoreSite Realty Corporation on November 15, 2021). | |
(e)(8) | | | | |
(e)(9) | | | | |
(e)(10) | | | | |
(e)(11) | | | | |
(e)(12) | | | | |
(e)(13) | | | | |
(e)(14) | | | | |
(e)(15) | | | | |
(e)(16) | | | | |
(e)(17) | | | |
| | | |
CORESITE REALTY CORPORATION
|
| |||
| Date: November 29, 2021 | | |
By:
Name: Title: |
| |
/s/ Jeffrey S. Finnin
Jeffrey S. Finnin
Chief Financial Officer |
|
| | | |
Very truly yours,
|
| |||
| | | |
EVERCORE GROUP L.L.C.
|
| |||
| | | | By: | | |
/s/ Qazi M. Fazal
Qazi M. Fazal
Senior Managing Director |
|
1 Year Cencora Chart |
1 Month Cencora Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions