Free Trial
Memorial Day Savings! Save $100 on MarketBeat All Access
  • 0Days
  • 0Hours
  • 0Minutes
  • 0Seconds
Claim Your Discount
Claim MarketBeat All Access Sale Promotion

CDW (CDW) Financials

CDW logo
$110.82 +3.94 (+3.69%)
Closing price 05/22/2026 04:00 PM Eastern
Extended Trading
$110.70 -0.13 (-0.11%)
As of 05/22/2026 07:48 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for CDW

Annual Income Statements for CDW

This table shows CDW's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
403 425 523 643 737 789 989 1,115 1,104 1,078 1,067
Consolidated Net Income / (Loss)
403 425 523 643 737 789 989 1,115 1,104 1,078 1,067
Net Income / (Loss) Continuing Operations
403 425 523 643 737 789 989 1,115 1,104 1,078 1,067
Total Pre-Tax Income
647 673 661 841 950 1,002 1,298 1,488 1,450 1,435 1,427
Total Operating Income
742 820 867 987 1,134 1,179 1,419 1,735 1,681 1,651 1,656
Total Gross Profit
2,116 2,328 2,450 2,707 3,040 3,210 3,569 4,687 4,652 4,602 4,873
Total Revenue
12,989 13,673 14,833 16,241 18,032 18,468 20,821 23,749 21,376 20,999 22,424
Operating Revenue
12,989 13,673 14,833 16,241 18,032 18,468 20,821 23,749 21,376 20,999 22,424
Total Cost of Revenue
10,873 11,344 12,383 13,534 14,993 15,257 17,252 19,062 16,724 16,396 17,551
Operating Cost of Revenue
10,873 11,344 12,383 13,534 14,993 15,257 17,252 19,062 16,724 16,396 17,551
Total Operating Expenses
1,374 1,508 1,584 1,720 1,906 2,031 2,150 2,951 2,972 2,951 3,218
Selling, General & Admin Expense
1,226 1,345 1,410 1,720 1,906 2,031 2,150 2,951 2,972 2,951 3,218
Total Other Income / (Expense), net
-95 -147 -206 -147 -184 -177 -121 -247 -231 -216 -228
Interest & Investment Income
- - - - - - - -236 -227 -215 -227
Other Income / (Expense), net
89 1.80 -55 1.80 -25 -22 30 -12 -4.10 -1.40 -0.80
Income Tax Expense
244 248 138 198 213 214 309 373 346 358 361
Basic Earnings per Share
$2.37 $2.60 $3.37 $4.26 $5.08 $5.53 $7.14 $8.24 $8.20 $8.06 $8.13
Weighted Average Basic Shares Outstanding
170.30M 163.60M 155.40M 150.90M 145.10M 142.60M 138.50M 135.20M 134.60M 133.80M 131.30M
Diluted Earnings per Share
$2.35 $2.56 $3.31 $4.19 $4.99 $5.45 $7.04 $8.13 $8.10 $7.97 $8.08
Weighted Average Diluted Shares Outstanding
171.80M 166M 158.20M 153.60M 147.80M 144.80M 140.50M 137M 136.30M 135.20M 132.10M
Weighted Average Basic & Diluted Shares Outstanding
170.10M 163.20M 155.20M 147.06M 142.77M 140.99M 134.94M 135.59M 134.22M 132.49M 128.99M
Cash Dividends to Common per Share
$0.31 $0.48 $0.69 $0.93 $1.27 $1.54 $1.70 $2.09 $2.39 $2.49 $2.51

Quarterly Income Statements for CDW

This table shows CDW's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
316 296 216 281 316 264 225 271 291 280 235
Consolidated Net Income / (Loss)
316 296 216 281 316 264 225 271 291 280 235
Net Income / (Loss) Continuing Operations
316 296 216 281 316 264 225 271 291 280 235
Total Pre-Tax Income
420 381 277 380 428 352 304 365 389 369 319
Total Operating Income
478 435 328 433 482 409 361 420 443 431 376
Total Gross Profit
1,228 1,154 1,063 1,183 1,201 1,155 1,122 1,241 1,256 1,254 1,190
Total Revenue
5,628 5,019 4,873 5,423 5,517 5,186 5,199 5,977 5,737 5,511 5,680
Operating Revenue
5,628 5,019 4,873 5,423 5,517 5,186 5,199 5,977 5,737 5,511 5,680
Total Cost of Revenue
4,401 3,865 3,809 4,240 4,316 4,031 4,077 4,735 4,482 4,257 4,490
Operating Cost of Revenue
4,401 3,865 3,809 4,240 4,316 4,031 4,077 4,735 4,482 4,257 4,490
Total Operating Expenses
749 719 735 750 719 747 761 821 812 824 814
Selling, General & Admin Expense
749 719 735 750 719 747 761 821 812 824 814
Total Other Income / (Expense), net
-59 -54 -51 -53 -54 -57 -57 -55 -54 -62 -57
Interest & Investment Income
-57 - -51 -52 -54 - -57 -57 -55 -59 -55
Other Income / (Expense), net
-1.20 -1.00 -0.10 -1.10 0.40 -0.60 -0.30 1.50 1.10 -3.10 -1.70
Income Tax Expense
104 85 61 99 111 87 79 94 98 90 84
Basic Earnings per Share
$2.35 $2.20 $1.61 $2.10 $2.37 $1.98 $1.70 $2.06 $2.22 $2.15 $1.82
Weighted Average Basic Shares Outstanding
134.10M 134.60M 134.40M 134.10M 133.50M 133.80M 132.50M 131.60M 131M 131.30M 129M
Diluted Earnings per Share
$2.32 $2.18 $1.59 $2.07 $2.34 $1.97 $1.69 $2.05 $2.21 $2.13 $1.82
Weighted Average Diluted Shares Outstanding
135.90M 136.30M 136M 135.60M 134.90M 135.20M 133.50M 132.40M 131.80M 132.10M 129.50M
Weighted Average Basic & Diluted Shares Outstanding
267.92M 134.22M 134.40M 133.58M 133.26M 132.49M 131.69M 131.06M 130.19M 128.99M 127.75M
Cash Dividends to Common per Share
$0.59 - $0.62 $0.62 $0.62 - $0.63 $0.63 $0.63 - $0.63

Annual Cash Flow Statements for CDW

This table details how cash moves in and out of CDW's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-307 226 -120 62 -52 1,256 -1,152 57 274 -81 111
Net Cash From Operating Activities
278 604 778 906 1,027 1,314 785 1,336 1,599 1,277 1,205
Net Cash From Continuing Operating Activities
278 604 778 906 1,027 1,314 785 1,336 1,599 1,277 1,205
Net Income / (Loss) Continuing Operations
403 425 523 643 737 789 989 1,115 1,104 1,078 1,067
Consolidated Net Income / (Loss)
403 425 523 643 737 789 989 1,115 1,104 1,078 1,067
Depreciation Expense
227 255 261 266 267 426 191 291 271 275 296
Non-Cash Adjustments To Reconcile Net Income
-29 41 44 42 49 73 67 99 109 97 121
Changes in Operating Assets and Liabilities, net
-330 -117 -50 -44 -26 27 -462 -169 115 -173 -278
Net Cash From Investing Activities
-354 -66 -81 -86 -331 -201 -2,770 -165 -230 -659 70
Net Cash From Continuing Investing Activities
-354 -66 -81 -86 -331 -201 -2,770 -165 -230 -659 70
Purchase of Property, Plant & Equipment
-90 -64 -81 -86 -236 -158 -100 -128 -148 -123 -117
Acquisitions
-264 - - 0.00 -95 -43 -2,706 -37 -76 -324 -22
Sale and/or Maturity of Investments
- - - - - - - - - -211 211
Other Investing Activities, net
- - - - - - 0.00 0.00 -5.00 -1.60 -2.30
Net Cash From Financing Activities
-227 -305 -819 -755 -750 139 833 -1,102 -1,099 -687 -1,185
Net Cash From Continuing Financing Activities
-228 -305 -819 -755 -750 139 833 -1,102 -1,099 -687 -1,185
Repayment of Debt
-879 -1,824 -3,697 -687 -2,967 -1,735 -2,787 -3,144 -470 -1,280 -3,401
Repurchase of Common Equity
-241 -367 -534 -522 -657 -341 -1,500 0.00 -500 -500 -653
Payment of Dividends
-53 -79 -107 -139 -183 -220 -235 -283 -322 -332 -329
Issuance of Debt
840 1,822 3,653 695 3,046 2,333 5,537 2,301 208 1,492 3,197
Other Financing Activities, net
98 144 -134 -101 12 102 -182 23 -14 -67 0.80
Other Net Changes in Cash
- - 2.60 -3.40 - 4.10 - - 3.10 - 20
Cash Interest Paid
155 144 149 149 154 139 134 224 233 218 234
Cash Income Taxes Paid
300 329 276 261 272 246 351 362 401 399 326

Quarterly Cash Flow Statements for CDW

This table details how cash moves in and out of CDW's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
237 148 215 -139 281 -439 -32 5.60 -28 166 -39
Net Cash From Operating Activities
469 537 440 150 342 345 287 156 328 434 275
Net Cash From Continuing Operating Activities
469 537 440 150 342 345 287 156 328 434 275
Net Income / (Loss) Continuing Operations
316 296 216 281 316 264 225 271 291 280 235
Consolidated Net Income / (Loss)
316 296 216 281 316 264 225 271 291 280 235
Depreciation Expense
66 68 67 69 69 70 75 73 73 74 75
Non-Cash Adjustments To Reconcile Net Income
30 25 24 34 10 29 29 31 38 23 28
Changes in Operating Assets and Liabilities, net
57 148 133 -235 -53 -17 -41 -220 -74 57 -63
Net Cash From Investing Activities
-49 -34 -30 -31 -245 -354 -32 187 -30 -55 -31
Net Cash From Continuing Investing Activities
-49 -34 -30 -31 -245 -354 -32 187 -30 -55 -31
Purchase of Property, Plant & Equipment
-43 -34 -30 -31 -34 -29 -27 -23 -30 -38 -26
Acquisitions
-0.70 -0.20 -0.20 - - -324 -5.00 - - -17 0.00
Other Investing Activities, net
- - - - - -1.40 0.00 - -0.10 -0.10 -4.50
Net Cash From Financing Activities
-180 -359 -193 -257 179 -416 -294 -355 -320 -216 -273
Net Cash From Continuing Financing Activities
-180 -359 -193 -257 179 -416 -294 -355 -320 -216 -273
Repayment of Debt
-51 -44 3.80 8.40 -783 -473 -374 -909 -303 -1,806 -638
Repurchase of Common Equity
-54 -50 -52 -202 -100 -146 -200 -150 -150 -153 -201
Payment of Dividends
-79 -83 -83 -83 -83 -83 -83 -82 -82 -82 -81
Issuance of Debt
6.30 - 0.00 - 1,198 294 387 703 308 1,799 652
Other Financing Activities, net
-2.80 -182 -61 20 -53 -8.60 -24 84 -94 26 -4.80
Effect of Exchange Rate Changes
- - - - 5.30 - - - - - -9.70
Cash Interest Paid
24 92 23 92 33 71 54 67 53 61 52
Cash Income Taxes Paid
110 116 17 131 132 120 19 144 32 130 17

Annual Balance Sheets for CDW

This table presents CDW's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
6,755 6,958 6,967 7,168 7,999 9,345 13,199 13,132 13,285 14,678 16,028
Total Current Assets
2,791 3,248 3,396 3,797 4,334 5,954 6,478 6,564 6,705 7,373 8,501
Cash & Equivalents
38 264 144 206 154 1,410 258 315 589 504 619
Accounts Receivable
2,216 2,406 2,672 2,988 3,397 3,592 4,935 4,950 5,038 5,646 6,866
Inventories, net
393 424 412 454 611 760 928 800 668 605 563
Prepaid Expenses
144 154 168 149 172 191 358 498 410 404 452
Plant, Property, & Equipment, net
175 0.00 161 156 363 176 196 189 196 192 172
Total Noncurrent Assets
3,789 2,491 3,409 3,215 3,302 3,216 6,526 6,379 6,384 7,113 7,356
Noncurrent Note & Lease Receivables
- - - - - - 156 149 - 120 137
Goodwill
2,500 2,455 2,480 2,463 2,553 2,596 4,383 4,343 4,413 4,620 4,662
Intangible Assets
1,276 0.00 897 712 594 445 1,628 1,491 1,370 1,357 1,186
Other Noncurrent Operating Assets
12 36 33 40 155 175 359 396 601 1,016 1,371
Total Liabilities & Shareholders' Equity
6,755 0.00 6,967 7,168 7,999 9,345 13,199 13,132 13,285 14,678 16,028
Total Liabilities
5,190 144 5,981 6,193 7,039 8,048 12,494 11,528 11,242 12,326 13,422
Total Current Liabilities
1,887 2,288 2,522 2,803 3,491 3,898 5,096 4,947 5,442 5,474 7,226
Short-Term Debt
27 0.00 26 25 34 71 103 56 613 236 1,008
Accounts Payable
1,306 0.00 1,816 2,006 2,265 2,613 3,563 3,340 3,312 3,737 4,573
Accrued Expenses
219 0.00 89 119 148 153 146 614 674 674 710
Current Employee Benefit Liabilities
120 0.00 130 186 212 288 362 378 303 276 319
Other Taxes Payable
38 0.00 60 56 89 104 66 74 52 62 83
Other Current Liabilities
- 144 402 410 744 669 858 - 487 491 534
Total Noncurrent Liabilities
3,772 0.00 3,459 3,389 3,548 4,149 7,398 6,581 5,800 6,851 6,196
Long-Term Debt
3,233 0.00 3,210 3,183 3,283 3,856 6,756 5,866 5,032 5,607 4,622
Capital Lease Obligations
- - - - - - 184 175 - 149 158
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 196 142 62 55 222 203 171 167 172
Other Noncurrent Operating Liabilities
70 0.00 53 64 202 238 235 336 597 928 1,244
Commitments & Contingencies
- - - - - 0.00 - 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,096 0.00 986 975 960 1,297 706 1,603 2,043 2,353 2,606
Total Preferred & Common Equity
1,096 1,048 986 975 960 1,297 706 1,603 2,043 2,353 2,606
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,096 0.00 987 975 960 1,297 706 1,603 2,043 2,353 2,606
Common Stock
2,809 0.00 2,915 2,998 3,097 3,206 3,371 3,520 3,693 3,836 3,980
Retained Earnings
-1,652 0.00 -1,832 -1,893 -2,019 -1,813 -2,571 -1,764 -1,526 -1,323 -1,274
Accumulated Other Comprehensive Income / (Loss)
-61 0.00 -96 -131 -118 -96 -94 -152 -125 -160 -100

Quarterly Balance Sheets for CDW

This table presents CDW's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
12,986 12,875 13,285 13,193 13,639 14,377 14,678 15,019 15,266 15,198 16,453
Total Current Assets
6,488 6,458 6,705 6,634 7,044 7,662 7,373 7,652 7,837 7,777 8,965
Cash & Equivalents
204 441 589 804 665 947 504 471 481 453 579
Accounts Receivable
5,015 4,908 5,038 4,793 5,264 5,414 5,646 5,858 6,186 6,398 7,052
Inventories, net
790 706 668 671 725 683 605 720 762 505 821
Prepaid Expenses
479 403 410 367 389 407 404 385 408 421 514
Plant, Property, & Equipment, net
194 195 196 190 187 193 192 188 182 177 172
Total Noncurrent Assets
6,304 6,222 6,384 6,369 6,408 6,522 7,113 7,179 7,248 7,243 7,316
Noncurrent Note & Lease Receivables
137 133 - 135 131 129 - - 110 103 130
Goodwill
4,428 4,417 4,413 4,410 4,409 4,425 4,620 4,636 4,653 4,642 4,651
Intangible Assets
1,425 1,385 1,370 1,331 1,295 1,260 1,357 1,314 1,271 1,226 1,137
Other Noncurrent Operating Assets
314 287 601 493 573 709 1,136 1,228 1,214 1,272 1,397
Total Liabilities & Shareholders' Equity
12,986 12,875 13,285 13,193 13,639 14,377 14,678 15,019 15,266 15,198 16,453
Total Liabilities
11,373 11,065 11,242 11,054 11,464 12,027 12,326 12,695 12,799 12,658 13,898
Total Current Liabilities
4,997 4,782 5,442 5,261 6,208 5,459 5,474 5,782 5,806 5,594 7,699
Short-Term Debt
42 40 613 605 1,204 423 236 231 9.50 9.10 1,006
Accounts Payable
3,483 3,237 3,312 3,126 3,523 3,537 3,737 3,972 4,220 4,010 4,917
Accrued Expenses
670 715 674 700 654 712 674 708 691 699 762
Current Employee Benefit Liabilities
281 271 303 251 296 247 276 226 313 283 250
Other Taxes Payable
79 80 52 110 81 65 62 124 82 116 167
Other Current Liabilities
- - 487 - - - 491 - 490 477 597
Total Noncurrent Liabilities
6,375 6,283 5,800 5,793 5,256 6,569 6,851 6,914 6,993 7,064 6,200
Long-Term Debt
5,721 5,662 5,032 5,028 4,425 5,608 5,607 5,622 5,623 5,620 4,635
Capital Lease Obligations
174 169 - 168 162 159 - 141 136 129 150
Noncurrent Deferred & Payable Income Tax Liabilities
180 172 171 162 152 145 167 155 139 165 167
Other Noncurrent Operating Liabilities
301 281 597 436 518 658 1,077 996 1,094 1,150 1,248
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Total Equity & Noncontrolling Interests
1,613 1,810 2,043 2,139 2,175 2,349 2,353 2,323 2,467 2,540 2,555
Total Preferred & Common Equity
1,613 1,810 2,043 2,139 2,175 2,349 2,353 2,323 2,467 2,540 2,555
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,613 1,810 2,043 2,139 2,175 2,349 2,353 2,323 2,467 2,540 2,555
Common Stock
3,601 3,646 3,693 3,746 3,791 3,809 3,836 3,868 3,920 3,957 4,010
Retained Earnings
-1,863 -1,687 -1,526 -1,474 -1,481 -1,351 -1,323 -1,402 -1,367 -1,311 -1,335
Accumulated Other Comprehensive Income / (Loss)
-125 -150 -125 -133 -135 -108 -160 -143 -86 -107 -120

Annual Metrics And Ratios for CDW

This table displays calculated financial ratios and metrics derived from CDW's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.57% 5.27% 8.49% 9.49% 11.03% 2.41% 12.74% 14.06% -9.99% -1.77% 6.79%
EBITDA Growth
19.62% 1.10% -0.39% 17.03% 9.68% 15.01% 3.61% 22.82% -3.31% -1.15% 1.31%
EBIT Growth
22.95% -1.08% -1.29% 21.93% 12.13% 4.34% 25.19% 18.97% -2.71% -1.60% 0.30%
NOPAT Growth
8.74% 12.01% 32.49% 10.10% 16.44% 5.48% 16.52% 20.25% -1.53% -3.13% -0.23%
Net Income Growth
64.60% 5.46% 23.05% 22.92% 14.59% 7.02% 25.38% 12.74% -0.92% -2.40% -1.04%
EPS Growth
65.49% 8.94% 29.30% 26.59% 19.09% 9.22% 29.17% 15.48% -0.37% -1.60% 1.38%
Operating Cash Flow Growth
-36.21% 117.66% 28.76% 16.48% 13.39% 27.95% -40.30% 70.27% 19.67% -20.10% -5.64%
Free Cash Flow Firm Growth
-129.80% 99.20% 138,604.59% -55.99% -14.09% 68.58% -309.78% 154.10% 11.62% -45.08% 53.01%
Invested Capital Growth
15.29% 10.79% -23.54% -2.43% 3.66% -7.51% 96.38% -1.39% -3.89% 5.34% 1.94%
Revenue Q/Q Growth
2.92% -1.69% 3.99% 2.03% 2.63% 2.32% 2.87% -0.41% -1.93% 0.80% 1.47%
EBITDA Q/Q Growth
2.39% 1.19% -2.89% 6.92% 2.48% 4.27% -1.61% 6.97% -0.56% -1.26% 1.26%
EBIT Q/Q Growth
1.76% 2.16% -4.00% 8.80% 2.84% 5.26% -0.10% 6.81% -0.39% -1.55% 1.20%
NOPAT Q/Q Growth
1.92% 2.45% 20.47% -5.67% 4.25% 5.17% -1.20% 6.75% 0.16% -2.46% 1.56%
Net Income Q/Q Growth
10.26% 3.56% 21.00% -5.22% 3.70% 7.16% -2.27% 6.90% 0.81% -2.87% 1.46%
EPS Q/Q Growth
10.33% 4.92% 21.69% -4.12% 4.61% 7.50% -1.12% 6.83% 1.12% -2.57% 2.02%
Operating Cash Flow Q/Q Growth
-26.86% 25.34% 43.01% -3.72% 4.19% 21.32% -35.30% 7.57% 22.59% -13.02% 7.93%
Free Cash Flow Firm Q/Q Growth
-87.01% -100.19% 106.52% 4.97% -21.25% 43.31% -611.54% 200.05% 18.95% -23.85% 44.43%
Invested Capital Q/Q Growth
1.12% 17.85% -1.85% -3.93% 1.75% -6.32% 60.80% 1.47% -1.95% 1.32% -0.88%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
16.29% 17.03% 16.52% 16.67% 16.86% 17.38% 17.14% 19.73% 21.76% 21.92% 21.73%
EBITDA Margin
8.20% 7.87% 7.23% 7.73% 7.63% 8.57% 7.88% 8.48% 9.11% 9.17% 8.70%
Operating Margin
5.71% 6.00% 5.84% 6.08% 6.29% 6.39% 6.82% 7.31% 7.86% 7.86% 7.38%
EBIT Margin
6.40% 6.01% 5.47% 6.09% 6.15% 6.27% 6.96% 7.26% 7.84% 7.86% 7.38%
Profit (Net Income) Margin
3.10% 3.11% 3.53% 3.96% 4.09% 4.27% 4.75% 4.69% 5.17% 5.13% 4.76%
Tax Burden Percent
62.30% 63.15% 79.17% 76.50% 77.58% 78.67% 76.18% 74.91% 76.15% 75.09% 74.72%
Interest Burden Percent
77.88% 81.92% 81.45% 84.98% 85.63% 86.61% 89.58% 86.32% 86.49% 87.00% 86.26%
Effective Tax Rate
37.70% 36.85% 20.83% 23.50% 22.42% 21.33% 23.82% 25.09% 23.85% 24.91% 25.28%
Return on Invested Capital (ROIC)
10.29% 10.21% 14.58% 18.75% 21.71% 23.37% 19.12% 17.48% 17.67% 17.01% 16.06%
ROIC Less NNEP Spread (ROIC-NNEP)
8.59% 8.16% 10.71% 15.07% 17.08% 18.47% 17.14% 14.53% 14.43% 13.83% 12.80%
Return on Net Nonoperating Assets (RNNOA)
29.38% 67.37% 91.57% 46.83% 54.42% 46.49% 79.60% 79.06% 42.91% 32.03% 26.95%
Return on Equity (ROE)
39.67% 77.58% 106.15% 65.59% 76.14% 69.86% 98.72% 96.54% 60.58% 49.04% 43.02%
Cash Return on Invested Capital (CROIC)
-3.92% -0.03% 41.26% 21.21% 18.12% 31.17% -45.92% 18.88% 21.64% 11.81% 14.14%
Operating Return on Assets (OROA)
12.95% 11.99% 11.65% 14.00% 14.63% 13.34% 12.85% 13.09% 12.70% 11.80% 10.78%
Return on Assets (ROA)
6.28% 6.20% 7.51% 9.10% 9.72% 9.09% 8.77% 8.47% 8.36% 7.71% 6.95%
Return on Common Equity (ROCE)
39.67% 77.58% 106.31% 65.64% 76.14% 69.86% 98.72% 96.54% 60.58% 49.04% 43.02%
Return on Equity Simple (ROE_SIMPLE)
36.78% 40.57% 53.07% 65.94% 76.73% 60.79% 140.09% 69.51% 54.07% 45.81% 0.00%
Net Operating Profit after Tax (NOPAT)
462 518 686 755 879 928 1,081 1,300 1,280 1,240 1,237
NOPAT Margin
3.56% 3.79% 4.63% 4.65% 4.88% 5.02% 5.19% 5.47% 5.99% 5.90% 5.52%
Net Nonoperating Expense Percent (NNEP)
1.70% 2.05% 3.87% 3.69% 4.63% 4.90% 1.99% 2.95% 3.24% 3.18% 3.27%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 16.88% 16.65% 15.13% 14.74%
Cost of Revenue to Revenue
83.71% 82.97% 83.48% 83.33% 83.14% 82.62% 82.86% 80.27% 78.24% 78.08% 78.27%
SG&A Expenses to Revenue
9.44% 9.84% 9.51% 10.59% 10.57% 11.00% 10.32% 12.43% 13.90% 14.05% 14.35%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
10.58% 11.03% 10.68% 10.59% 10.57% 11.00% 10.32% 12.43% 13.90% 14.05% 14.35%
Earnings before Interest and Taxes (EBIT)
831 822 811 989 1,109 1,157 1,449 1,724 1,677 1,650 1,655
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,065 1,076 1,072 1,255 1,376 1,583 1,640 2,014 1,948 1,925 1,950
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.90 0.00 10.01 11.71 20.30 13.98 38.25 14.73 14.74 9.86 6.80
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.50 0.56 0.67 0.70 1.08 0.98 1.30 0.99 1.41 1.10 0.79
Price to Earnings (P/E)
16.04 18.06 18.88 17.76 26.46 22.99 27.31 21.19 27.26 21.52 16.63
Dividend Yield
0.81% 1.01% 1.07% 1.22% 0.93% 1.21% 0.85% 1.20% 1.06% 1.43% 1.84%
Earnings Yield
6.24% 5.54% 5.30% 5.63% 3.78% 4.35% 3.66% 4.72% 3.67% 4.65% 6.02%
Enterprise Value to Invested Capital (EV/IC)
2.01 1.39 3.18 3.63 5.49 5.41 4.51 3.98 4.95 3.79 2.95
Enterprise Value to Revenue (EV/Rev)
0.75 0.54 0.87 0.89 1.26 1.12 1.62 1.24 1.65 1.35 1.02
Enterprise Value to EBITDA (EV/EBITDA)
9.10 6.89 12.10 11.49 16.46 13.04 20.60 14.60 18.06 14.71 11.74
Enterprise Value to EBIT (EV/EBIT)
11.66 9.02 15.99 14.58 20.43 17.84 23.32 17.06 20.97 17.16 13.84
Enterprise Value to NOPAT (EV/NOPAT)
20.95 14.32 18.90 19.09 25.76 22.26 31.25 22.62 27.47 22.84 18.51
Enterprise Value to Operating Cash Flow (EV/OCF)
34.90 12.27 16.67 15.92 22.06 15.71 43.05 22.01 22.00 22.17 19.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 6.68 16.88 30.87 16.69 0.00 20.94 22.44 32.90 21.03
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.97 0.00 3.28 3.29 3.45 3.03 9.98 3.80 2.76 2.48 2.22
Long-Term Debt to Equity
2.95 0.00 3.26 3.26 3.42 2.97 9.83 3.77 2.46 2.38 1.83
Financial Leverage
3.42 8.26 8.55 3.11 3.19 2.52 4.64 5.44 2.97 2.32 2.11
Leverage Ratio
6.31 12.51 14.13 7.21 7.84 7.68 11.26 11.40 7.25 6.36 6.19
Compound Leverage Factor
4.92 10.25 11.51 6.13 6.71 6.65 10.08 9.84 6.27 5.54 5.34
Debt to Total Capital
74.84% 0.00% 76.65% 76.69% 77.55% 75.17% 90.89% 79.18% 73.43% 71.29% 68.95%
Short-Term Debt to Total Capital
0.62% 0.00% 0.60% 0.60% 0.80% 1.36% 1.33% 0.73% 7.98% 2.88% 12.00%
Long-Term Debt to Total Capital
74.21% 0.00% 76.05% 76.09% 76.75% 73.81% 89.57% 78.45% 65.46% 68.42% 56.95%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
25.16% 0.00% 23.38% 23.31% 22.45% 24.83% 9.11% 20.82% 26.57% 28.71% 31.05%
Debt to EBITDA
3.06 0.00 3.02 2.56 2.41 2.48 4.29 3.03 2.90 3.03 2.97
Net Debt to EBITDA
3.03 0.00 2.88 2.39 2.30 1.59 4.14 2.87 2.60 2.66 2.65
Long-Term Debt to EBITDA
3.04 0.00 2.99 2.54 2.39 2.44 4.23 3.00 2.58 2.91 2.45
Debt to NOPAT
7.05 0.00 4.72 4.25 3.77 4.23 6.52 4.69 4.41 4.71 4.68
Net Debt to NOPAT
6.97 0.00 4.51 3.98 3.60 2.71 6.28 4.45 3.95 4.13 4.18
Long-Term Debt to NOPAT
6.99 0.00 4.68 4.21 3.73 4.16 6.42 4.65 3.93 4.52 3.86
Altman Z-Score
2.89 34.62 3.29 3.62 4.15 3.73 3.09 3.43 3.59 2.96 2.52
Noncontrolling Interest Sharing Ratio
0.00% 0.00% -0.15% -0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.48 1.42 1.35 1.35 1.24 1.53 1.27 1.33 1.23 1.35 1.18
Quick Ratio
1.19 1.17 1.12 1.14 1.02 1.28 1.02 1.06 1.03 1.16 1.04
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-176 -1.40 1,941 854 734 1,237 -2,595 1,404 1,567 861 1,089
Operating Cash Flow to CapEx
307.99% 951.18% 958.94% 1,052.15% 434.70% 831.84% 784.60% 1,045.31% 1,078.74% 1,041.84% 1,029.21%
Free Cash Flow to Firm to Interest Expense
-0.96 -0.01 12.90 5.75 4.60 7.99 -17.20 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
1.51 4.06 5.17 6.10 6.44 8.48 5.20 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
1.02 3.64 4.63 5.52 4.96 7.46 4.54 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.02 1.99 2.13 2.30 2.38 2.13 1.85 1.80 1.62 1.50 1.46
Accounts Receivable Turnover
6.61 5.92 5.84 5.74 5.65 5.28 4.88 4.80 4.28 3.93 3.58
Inventory Turnover
29.76 27.77 29.65 31.26 28.14 22.25 20.45 22.07 22.78 25.75 30.03
Fixed Asset Turnover
83.10 0.00 0.00 102.40 69.46 68.58 112.15 123.50 111.25 108.38 123.38
Accounts Payable Turnover
9.28 0.00 0.00 7.08 7.02 6.26 5.59 5.52 5.03 4.65 4.22
Days Sales Outstanding (DSO)
55.25 61.70 62.49 63.60 64.62 69.07 74.74 75.96 85.28 92.85 101.83
Days Inventory Outstanding (DIO)
12.26 13.14 12.31 11.68 12.97 16.40 17.85 16.54 16.02 14.17 12.15
Days Payable Outstanding (DPO)
39.31 0.00 0.00 51.54 51.99 58.35 65.33 66.09 72.59 78.45 86.40
Cash Conversion Cycle (CCC)
28.20 74.84 74.80 23.74 25.60 27.13 27.27 26.42 28.71 28.57 27.58
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,813 5,332 4,077 3,978 4,124 3,814 7,490 7,386 7,099 7,478 7,775
Invested Capital Turnover
2.89 2.70 3.15 4.03 4.45 4.65 3.68 3.19 2.95 2.88 2.91
Increase / (Decrease) in Invested Capital
638 519 -1,255 -99 146 -310 3,676 -104 -287 379 148
Enterprise Value (EV)
9,686 7,413 12,968 14,421 22,657 20,646 33,779 29,400 35,165 28,318 22,901
Market Capitalization
6,464 7,677 9,877 11,418 19,493 18,129 26,995 23,618 30,109 23,193 17,732
Book Value per Share
$6.47 $0.00 $6.45 $6.50 $6.68 $9.07 $5.20 $11.84 $15.25 $17.65 $20.02
Tangible Book Value per Share
($15.84) ($15.30) ($15.61) ($14.67) ($15.22) ($12.20) ($39.09) ($31.24) ($27.92) ($27.20) ($24.91)
Total Capital
4,356 0.00 4,221 4,184 4,278 5,224 7,748 7,701 7,687 8,196 8,394
Total Debt
3,260 0.00 3,236 3,209 3,317 3,927 7,043 6,098 5,645 5,843 5,788
Total Long-Term Debt
3,233 0.00 3,210 3,183 3,283 3,856 6,940 6,042 5,032 5,607 4,780
Net Debt
3,222 -264 3,091 3,003 3,163 2,517 6,785 5,783 5,056 5,125 5,169
Capital Expenditures (CapEx)
90 64 81 86 236 158 100 128 148 123 117
Debt-free, Cash-free Net Working Capital (DFCFNWC)
893 696 756 813 723 716 1,227 1,358 1,287 1,417 1,663
Debt-free Net Working Capital (DFNWC)
931 960 900 1,019 877 2,126 1,485 1,673 1,876 2,135 2,282
Net Working Capital (NWC)
904 960 874 994 843 2,055 1,382 1,617 1,263 1,899 1,274
Net Nonoperating Expense (NNE)
59 93 163 112 143 139 92 185 176 162 171
Net Nonoperating Obligations (NNO)
3,717 5,332 3,091 3,003 3,163 2,517 6,785 5,783 5,056 5,125 5,169
Total Depreciation and Amortization (D&A)
234 255 261 266 267 426 191 291 271 275 296
Debt-free, Cash-free Net Working Capital to Revenue
6.88% 5.09% 5.09% 5.01% 4.01% 3.88% 5.89% 5.72% 6.02% 6.75% 7.42%
Debt-free Net Working Capital to Revenue
7.17% 7.02% 6.07% 6.27% 4.86% 11.51% 7.13% 7.05% 8.78% 10.16% 10.18%
Net Working Capital to Revenue
6.96% 7.02% 5.89% 6.12% 4.67% 11.13% 6.64% 6.81% 5.91% 9.04% 5.68%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.37 $2.59 $3.37 $4.26 $5.08 $5.53 $7.14 $8.24 $8.20 $8.06 $8.13
Adjusted Weighted Average Basic Shares Outstanding
170.30M 163.60M 155.40M 150.90M 145.10M 142.60M 138.50M 135.20M 134.60M 133.80M 131.30M
Adjusted Diluted Earnings per Share
$2.35 $2.56 $3.31 $4.19 $4.99 $5.45 $7.04 $8.13 $8.10 $7.97 $8.08
Adjusted Weighted Average Diluted Shares Outstanding
171.80M 166M 158.20M 153.60M 147.80M 144.80M 140.50M 137M 136.30M 135.20M 132.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $5.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
167.74M 159.37M 152.42M 147.06M 142.77M 140.99M 134.94M 135.59M 134.22M 132.49M 128.99M
Normalized Net Operating Profit after Tax (NOPAT)
462 518 686 755 879 928 1,081 1,300 1,280 1,240 1,237
Normalized NOPAT Margin
3.56% 3.79% 4.63% 4.65% 4.88% 5.02% 5.19% 5.47% 5.99% 5.90% 5.52%
Pre Tax Income Margin
4.98% 4.92% 4.45% 5.18% 5.27% 5.43% 6.23% 6.26% 6.78% 6.84% 6.37%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.52 5.53 5.39 6.66 6.96 7.47 9.60 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
2.52 3.48 4.56 5.08 5.52 5.99 7.16 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
4.03 5.10 4.85 6.08 5.48 6.45 8.94 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
2.03 3.06 4.02 4.50 4.04 4.97 6.50 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
13.12% 18.51% 20.44% 21.68% 24.89% 27.85% 23.75% 25.36% 29.11% 30.81% 30.81%
Augmented Payout Ratio
72.98% 104.94% 122.52% 102.91% 114.09% 71.05% 175.52% 25.36% 74.39% 77.20% 92.03%

Quarterly Metrics And Ratios for CDW

This table displays calculated financial ratios and metrics derived from CDW's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 128,993,588.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 128,993,588.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.82
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.45% -7.72% -4.51% -3.60% -1.98% 3.34% 6.70% 10.20% 4.00% 6.27% 9.25%
EBITDA Growth
1.12% -2.14% -6.95% 5.01% 1.45% -4.90% 10.32% -1.28% -6.06% 5.07% 3.07%
EBIT Growth
3.38% -1.50% -7.37% 4.96% 1.01% -5.99% 10.13% -2.38% -7.80% 4.80% 3.66%
NOPAT Growth
3.29% 0.55% -7.13% 4.68% -0.89% -9.23% 4.33% -2.60% -7.04% 6.20% 3.78%
Net Income Growth
5.94% 3.10% -6.08% 7.04% 0.29% -10.77% 4.07% -3.52% -8.03% 5.79% 4.67%
EPS Growth
6.91% 4.31% -5.36% 7.81% 0.86% -9.63% 6.29% -0.97% -5.56% 8.12% 7.69%
Operating Cash Flow Growth
40.76% 121.79% 20.42% -34.31% -27.00% -35.64% -34.73% 4.00% -4.03% 25.63% -4.32%
Free Cash Flow Firm Growth
117.56% 41.94% 19.77% 26.17% -45.97% -111.51% -159.98% -139.03% -161.59% 180.53% 161.17%
Invested Capital Growth
-0.54% -3.89% -1.67% -0.63% 1.94% 5.34% 6.92% 6.24% 6.29% 1.94% 1.82%
Revenue Q/Q Growth
0.04% -10.83% -2.91% 11.30% 1.72% -5.99% 0.25% 14.95% -4.00% -3.95% 3.06%
EBITDA Q/Q Growth
13.76% -7.57% -21.29% 26.87% 9.91% -13.36% -8.69% 13.53% 4.59% -3.09% -10.42%
EBIT Q/Q Growth
15.94% -9.05% -24.45% 31.75% 11.57% -15.35% -11.50% 16.78% 5.38% -3.78% -12.46%
NOPAT Q/Q Growth
17.38% -5.90% -24.26% 25.12% 11.14% -13.82% -12.94% 16.81% 6.08% -1.55% -14.93%
Net Income Q/Q Growth
20.14% -6.15% -27.02% 30.08% 12.56% -16.50% -14.88% 20.59% 7.30% -3.95% -15.78%
EPS Q/Q Growth
20.83% -6.03% -27.06% 30.19% 13.04% -15.81% -14.21% 21.30% 7.80% -3.62% -14.55%
Operating Cash Flow Q/Q Growth
105.35% 14.49% -17.99% -65.93% 128.22% 0.94% -16.83% -45.72% 110.58% 32.14% -36.65%
Free Cash Flow Firm Q/Q Growth
37.17% 56.75% -18.19% -2.79% -41.26% -133.38% -214.71% 36.74% 7.31% 234.05% -22.18%
Invested Capital Q/Q Growth
-1.45% -1.95% -1.76% 2.31% 1.11% 1.32% 2.02% 1.66% 1.15% -0.88% -0.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.81% 22.99% 21.82% 21.81% 21.77% 22.28% 21.59% 20.77% 21.88% 22.76% 20.95%
EBITDA Margin
9.65% 10.01% 8.11% 9.25% 9.99% 9.21% 8.39% 8.28% 9.02% 9.10% 7.91%
Operating Margin
8.50% 8.67% 6.73% 7.99% 8.73% 7.88% 6.95% 7.03% 7.73% 7.82% 6.62%
EBIT Margin
8.48% 8.65% 6.73% 7.97% 8.74% 7.87% 6.95% 7.06% 7.75% 7.76% 6.59%
Profit (Net Income) Margin
5.61% 5.90% 4.43% 5.18% 5.74% 5.09% 4.33% 4.54% 5.07% 5.07% 4.14%
Tax Burden Percent
75.15% 77.78% 78.13% 74.03% 73.99% 75.16% 73.98% 74.32% 74.73% 75.72% 73.79%
Interest Burden Percent
87.97% 87.72% 84.36% 87.89% 88.71% 86.15% 84.19% 86.53% 87.62% 86.32% 85.23%
Effective Tax Rate
24.85% 22.22% 21.87% 25.97% 26.01% 24.84% 26.02% 25.68% 25.27% 24.28% 26.21%
Return on Invested Capital (ROIC)
19.18% 19.90% 15.46% 16.91% 18.41% 17.06% 14.86% 15.19% 16.76% 17.23% 14.54%
ROIC Less NNEP Spread (ROIC-NNEP)
18.41% 19.12% 14.70% 16.18% 17.64% 16.22% 14.03% 14.40% 15.98% 16.34% 13.74%
Return on Net Nonoperating Assets (RNNOA)
66.81% 56.84% 42.37% 46.38% 44.38% 37.57% 32.40% 32.30% 33.79% 34.41% 29.61%
Return on Equity (ROE)
85.99% 76.74% 57.82% 63.28% 62.78% 54.63% 47.25% 47.48% 50.55% 51.64% 44.15%
Cash Return on Invested Capital (CROIC)
18.15% 21.64% 19.20% 18.04% 15.46% 11.81% 10.26% 10.46% 9.91% 14.14% 14.40%
Operating Return on Assets (OROA)
14.03% 14.00% 10.96% 12.53% 13.36% 11.82% 10.50% 10.68% 11.58% 11.33% 9.59%
Return on Assets (ROA)
9.27% 9.55% 7.22% 8.15% 8.77% 7.65% 6.54% 6.87% 7.58% 7.41% 6.03%
Return on Common Equity (ROCE)
85.99% 76.74% 57.82% 63.28% 62.78% 54.63% 47.25% 47.48% 50.55% 51.64% 44.15%
Return on Equity Simple (ROE_SIMPLE)
60.52% 0.00% 50.98% 50.98% 47.24% 0.00% 46.77% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
360 338 256 321 356 307 267 312 331 326 277
NOPAT Margin
6.39% 6.74% 5.26% 5.91% 6.46% 5.92% 5.14% 5.23% 5.77% 5.92% 4.89%
Net Nonoperating Expense Percent (NNEP)
0.77% 0.78% 0.75% 0.73% 0.76% 0.84% 0.82% 0.79% 0.78% 0.89% 0.80%
Return On Investment Capital (ROIC_SIMPLE)
- 4.40% - - - 3.75% 3.21% 3.79% 3.99% 3.89% 3.32%
Cost of Revenue to Revenue
78.19% 77.01% 78.18% 78.19% 78.23% 77.72% 78.41% 79.23% 78.12% 77.24% 79.05%
SG&A Expenses to Revenue
13.31% 14.32% 15.09% 13.83% 13.04% 14.40% 14.64% 13.74% 14.16% 14.95% 14.33%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
13.31% 14.32% 15.09% 13.83% 13.04% 14.40% 14.64% 13.74% 14.16% 14.95% 14.33%
Earnings before Interest and Taxes (EBIT)
477 434 328 432 482 408 361 422 444 428 374
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
543 502 395 501 551 478 436 495 518 502 449
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
14.78 14.74 15.98 13.83 12.87 9.86 9.14 9.53 8.22 6.80 6.11
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.23 1.41 1.62 1.44 1.45 1.10 1.00 1.07 0.94 0.79 0.68
Price to Earnings (P/E)
24.43 27.26 31.34 27.13 27.24 21.52 19.54 21.84 19.86 16.63 14.49
Dividend Yield
1.18% 1.06% 0.95% 1.09% 1.10% 1.43% 1.55% 1.40% 1.57% 1.84% 2.07%
Earnings Yield
4.09% 3.67% 3.19% 3.69% 3.67% 4.65% 5.12% 4.58% 5.04% 6.02% 6.90%
Enterprise Value to Invested Capital (EV/IC)
4.45 4.95 5.49 4.82 4.78 3.79 3.48 3.71 3.34 2.95 2.68
Enterprise Value to Revenue (EV/Rev)
1.48 1.65 1.85 1.68 1.69 1.35 1.24 1.32 1.18 1.02 0.91
Enterprise Value to EBITDA (EV/EBITDA)
16.43 18.06 20.42 18.13 18.08 14.71 13.50 14.70 13.59 11.74 10.60
Enterprise Value to EBIT (EV/EBIT)
19.12 20.97 23.73 21.07 21.04 17.16 15.77 17.22 16.01 13.84 12.48
Enterprise Value to NOPAT (EV/NOPAT)
25.19 27.47 31.08 27.63 27.74 22.84 21.21 23.17 21.49 18.51 16.70
Enterprise Value to Operating Cash Flow (EV/OCF)
24.68 22.00 23.41 22.07 24.01 22.17 23.60 25.48 23.44 19.00 17.46
Enterprise Value to Free Cash Flow (EV/FCFF)
24.43 22.44 28.35 26.65 31.19 32.90 35.03 36.58 34.72 21.03 18.79
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.24 2.76 2.71 2.66 2.63 2.48 2.58 2.34 2.27 2.22 2.27
Long-Term Debt to Equity
3.22 2.46 2.43 2.11 2.45 2.38 2.48 2.33 2.26 1.83 1.87
Financial Leverage
3.63 2.97 2.88 2.87 2.52 2.32 2.31 2.24 2.11 2.11 2.16
Leverage Ratio
8.40 7.25 7.00 7.03 6.55 6.36 6.32 6.23 6.05 6.19 6.45
Compound Leverage Factor
7.39 6.36 5.91 6.18 5.81 5.48 5.32 5.39 5.30 5.35 5.50
Debt to Total Capital
76.43% 73.43% 73.06% 72.69% 72.49% 71.29% 72.07% 70.04% 69.39% 68.95% 69.38%
Short-Term Debt to Total Capital
0.52% 7.98% 7.62% 15.11% 4.96% 2.88% 2.77% 0.12% 0.11% 12.00% 12.05%
Long-Term Debt to Total Capital
75.91% 65.46% 65.44% 57.58% 67.53% 68.42% 69.29% 69.93% 69.28% 56.95% 57.33%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
23.57% 26.57% 26.94% 27.31% 27.51% 28.71% 27.93% 29.96% 30.61% 31.05% 30.62%
Debt to EBITDA
3.00 2.90 3.02 2.98 3.17 3.03 3.05 2.94 2.99 2.97 2.95
Net Debt to EBITDA
2.77 2.60 2.60 2.64 2.58 2.66 2.70 2.70 2.75 2.65 2.65
Long-Term Debt to EBITDA
2.98 2.58 2.71 2.36 2.96 2.91 2.93 2.94 2.98 2.45 2.44
Debt to NOPAT
4.59 4.41 4.60 4.54 4.87 4.71 4.79 4.64 4.73 4.68 4.64
Net Debt to NOPAT
4.25 3.95 3.96 4.02 3.96 4.13 4.24 4.25 4.35 4.18 4.18
Long-Term Debt to NOPAT
4.56 3.93 4.12 3.60 4.54 4.52 4.61 4.63 4.72 3.86 3.84
Altman Z-Score
3.24 3.28 3.51 3.14 3.12 2.68 2.52 2.66 2.59 2.26 2.12
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.35 1.23 1.26 1.13 1.40 1.35 1.32 1.35 1.39 1.18 1.16
Quick Ratio
1.12 1.03 1.06 0.96 1.20 1.16 1.13 1.15 1.22 1.04 0.99
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
399 626 378 367 216 -72 -227 -143 -133 178 139
Operating Cash Flow to CapEx
1,079.72% 1,601.49% 1,491.53% 485.11% 1,018.15% 1,207.34% 1,067.66% 692.89% 1,101.68% 1,144.59% 1,040.91%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 7.36 7.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 8.58 2.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 8.00 2.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.65 1.62 1.63 1.57 1.53 1.50 1.51 1.51 1.49 1.46 1.46
Accounts Receivable Turnover
4.38 4.28 4.44 4.07 4.04 3.93 4.00 3.82 3.74 3.58 3.55
Inventory Turnover
21.12 22.78 22.76 21.54 23.37 25.75 23.96 23.09 29.19 30.03 23.32
Fixed Asset Turnover
113.85 111.25 112.00 109.85 107.38 108.38 112.68 118.74 119.39 123.38 127.07
Accounts Payable Turnover
4.91 5.03 5.24 4.66 4.79 4.65 4.70 4.43 4.59 4.22 4.04
Days Sales Outstanding (DSO)
83.26 85.28 82.20 89.58 90.43 92.85 91.15 95.51 97.55 101.83 102.86
Days Inventory Outstanding (DIO)
17.28 16.02 16.04 16.94 15.62 14.17 15.23 15.81 12.51 12.15 15.65
Days Payable Outstanding (DPO)
74.28 72.59 69.62 78.37 76.17 78.45 77.74 82.35 79.50 86.40 90.31
Cash Conversion Cycle (CCC)
26.27 28.71 28.62 28.15 29.88 28.57 28.65 28.97 30.56 27.58 28.21
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,240 7,099 7,135 7,300 7,380 7,478 7,629 7,755 7,844 7,775 7,768
Invested Capital Turnover
3.00 2.95 2.94 2.86 2.85 2.88 2.89 2.91 2.90 2.91 2.98
Increase / (Decrease) in Invested Capital
-40 -287 -121 -47 141 379 494 456 464 148 139
Enterprise Value (EV)
32,187 35,165 39,170 35,208 35,259 28,318 26,539 28,806 26,180 22,901 20,823
Market Capitalization
26,758 30,109 34,174 30,084 30,228 23,193 21,233 23,518 20,875 17,732 15,611
Book Value per Share
$13.50 $15.25 $15.91 $16.18 $17.59 $17.65 $17.53 $18.74 $19.38 $20.02 $19.81
Tangible Book Value per Share
($29.78) ($27.92) ($26.80) ($26.26) ($24.97) ($27.20) ($27.38) ($26.24) ($25.39) ($24.91) ($25.06)
Total Capital
7,680 7,687 7,939 7,965 8,539 8,196 8,317 8,236 8,297 8,394 8,346
Total Debt
5,870 5,645 5,800 5,790 6,189 5,843 5,994 5,769 5,758 5,788 5,791
Total Long-Term Debt
5,830 5,032 5,195 4,587 5,766 5,607 5,763 5,760 5,749 4,780 4,785
Net Debt
5,430 5,056 4,996 5,125 5,031 5,125 5,306 5,288 5,305 5,169 5,212
Capital Expenditures (CapEx)
43 34 30 31 34 29 27 23 30 38 26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,276 1,287 1,174 1,374 1,468 1,417 1,413 1,559 1,740 1,663 1,694
Debt-free Net Working Capital (DFNWC)
1,716 1,876 1,978 2,039 2,626 2,135 2,101 2,040 2,193 2,282 2,273
Net Working Capital (NWC)
1,676 1,263 1,373 836 2,203 1,899 1,870 2,031 2,184 1,274 1,267
Net Nonoperating Expense (NNE)
44 42 40 40 40 43 42 41 40 47 42
Net Nonoperating Obligations (NNO)
5,430 5,056 4,996 5,125 5,031 5,125 5,306 5,288 5,305 5,169 5,212
Total Depreciation and Amortization (D&A)
66 68 67 69 69 70 75 73 73 74 75
Debt-free, Cash-free Net Working Capital to Revenue
5.85% 6.02% 5.55% 6.56% 7.05% 6.75% 6.62% 7.13% 7.87% 7.42% 7.40%
Debt-free Net Working Capital to Revenue
7.87% 8.78% 9.35% 9.74% 12.61% 10.16% 9.85% 9.33% 9.92% 10.18% 9.92%
Net Working Capital to Revenue
7.69% 5.91% 6.49% 3.99% 10.58% 9.04% 8.77% 9.28% 9.88% 5.68% 5.53%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.35 $2.20 $1.61 $2.10 $2.37 $1.98 $1.70 $2.06 $2.22 $2.15 $1.82
Adjusted Weighted Average Basic Shares Outstanding
134.10M 134.60M 134.40M 134.10M 133.50M 133.80M 132.50M 131.60M 131M 131.30M 129M
Adjusted Diluted Earnings per Share
$2.32 $2.18 $1.59 $2.07 $2.34 $1.97 $1.69 $2.05 $2.21 $2.13 $1.82
Adjusted Weighted Average Diluted Shares Outstanding
135.90M 136.30M 136M 135.60M 134.90M 135.20M 133.50M 132.40M 131.80M 132.10M 129.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
267.92M 134.22M 134.40M 133.58M 133.26M 132.49M 131.69M 131.06M 130.19M 128.99M 127.75M
Normalized Net Operating Profit after Tax (NOPAT)
360 338 256 321 356 307 267 312 331 326 277
Normalized NOPAT Margin
6.39% 6.74% 5.26% 5.91% 6.46% 5.92% 5.14% 5.23% 5.77% 5.92% 4.89%
Pre Tax Income Margin
7.46% 7.59% 5.68% 7.00% 7.75% 6.78% 5.85% 6.11% 6.79% 6.70% 5.62%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 6.39 8.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 5.00 6.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 5.82 7.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 4.42 5.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
29.06% 29.11% 29.80% 29.63% 29.93% 30.81% 30.52% 30.73% 31.39% 30.81% 30.35%
Augmented Payout Ratio
70.14% 74.39% 62.09% 61.90% 66.33% 77.20% 90.15% 86.10% 92.84% 92.03% 91.06%

Financials Breakdown Chart

Key Financial Trends

CDW Corp (CDW) has shown steady profitability and solid operating cash flow across the past four years, with quarterly revenue generally in the $5.0–$6.0 billion range. While leverage remains high and certain balance-sheet items have grown due to acquisitions and non-operating charges, the company continues to return capital to shareholders via dividends and share repurchases. Below are the key takeaways for investors from the latest four years of CDW’s quarterly statements.

  • Strong operating cash flow supports cash returns and coverage. Net cash from continuing operating activities has remained robust, with quarterly figures such as about $433.8M (Q4 2025) and generally positive cash flow across periods, signaling durable operating profitability.
  • Stable dividend policy and ongoing share repurchases. Cash dividends per share are typically $0.625, and quarterly share repurchases have been ongoing, reflecting shareholder-friendly capital allocation.
  • Revenue sits in a solid band around $5.0–$6.0B per quarter, with occasional peaks. Quarterly operating revenues frequently land in the mid-$5B range, peaking near $6.0B in some 2025 quarters, indicating continued demand for CDW’s product mix and services.
  • Gross margin remains in a consistent range (~22%). Total gross profit as a percentage of revenue has held around the low- to mid-20s percent, suggesting stable pricing and cost of goods sold dynamics over time.
  • Operating margins are steady, though a notch lower in some 2025 periods. Operating income as a percent of revenue has generally trended in the high single digits, with some quarterly variation (around 7–9%).
  • Heavy indebtedness and rising liabilities. Total liabilities run around $12–12.8B with long-term debt in the $5.5–5.6B range, indicating a leverage-heavy balance sheet that may constrain flexibility.
  • Retained earnings and some equity metrics show cumulative deficits. Retained earnings are reported as negative in several periods, contributing to a smaller cumulative equity base despite positive net income in many quarters.
  • Very large goodwill and intangible assets cap the balance sheet. Goodwill often sits in the multi‑billion-dollar range (e.g., ~$4.3–4.6B), along with substantial intangible assets, which can heighten impairment risk if acquisitions don’t perform as expected.
  • Cash used for buybacks and debt activities can pressure liquidity in weaker quarters. Net cash from financing activities is mostly negative due to dividend payments and repurchases, and debt repayments/issuance vary by quarter, affecting cash balances.
  • EPS variability lags shifts in share count and quarterly results. Diluted earnings per share generally sit in the $2.0–$2.3 range across quarters, with minor fluctuations tied to changes in the weighted-average shares outstanding and quarterly earnings.
05/23/26 09:13 PM ETAI Generated. May Contain Errors.

CDW Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CDW's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

CDW's net income appears to be on an upward trend, with a most recent value of $1.07 billion in 2025, rising from $403.10 million in 2015. The previous period was $1.08 billion in 2024. Check out CDW's forecast to explore projected trends and price targets.

CDW's total operating income in 2025 was $1.66 billion, based on the following breakdown:
  • Total Gross Profit: $4.87 billion
  • Total Operating Expenses: $3.22 billion

Over the last 10 years, CDW's total revenue changed from $12.99 billion in 2015 to $22.42 billion in 2025, a change of 72.6%.

CDW's total liabilities were at $13.42 billion at the end of 2025, a 8.9% increase from 2024, and a 158.6% increase since 2015.

In the past 10 years, CDW's cash and equivalents has ranged from $37.60 million in 2015 to $1.41 billion in 2020, and is currently $618.70 million as of their latest financial filing in 2025.

Over the last 10 years, CDW's book value per share changed from 6.47 in 2015 to 20.02 in 2025, a change of 209.2%.



Financial statements for NASDAQ:CDW last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners